Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN 80 ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.8% 1.9% 1.2% 1.6% 1.3% 1.5% 12.5% 12.3%   Credit score (0-100)   73 71 81 73 80 72 4 4   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   3.3 1.3 112.4 12.0 109.9 30.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23.1 111 236 291 107 235 0.0 0.0   EBITDA   23.1 111 236 291 107 235 0.0 0.0   EBIT   23.1 111 236 291 107 235 0.0 0.0   Pre-tax profit (PTP)   -74.5 -125.1 723.0 4.7 932.8 225.1 0.0 0.0   Net earnings   -70.1 -125.1 723.0 4.7 932.8 225.1 0.0 0.0   Pre-tax profit without non-rec. items   -74.5 -125 723 4.7 933 225 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   8,335 8,335 8,335 8,335 8,175 8,175 0.0 0.0   Shareholders equity total   4,736 4,557 5,280 5,235 6,167 6,733 2,752 2,752   Interest-bearing liabilities   4,604 4,698 5,240 6,123 6,919 8,502 0.0 0.0   Balance sheet total (assets)   10,636 10,554 11,780 12,618 14,421 16,281 2,752 2,752   Net Debt   2,303 4,136 3,353 3,618 2,340 2,013 -2,752 -2,752     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   23.1 111 236 291 107 235 0.0 0.0   Gross profit growth   -98.7% 383.2% 111.9% 23.1% -63.1% 119.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,636 10,554 11,780 12,618 14,421 16,281 2,752 2,752   Balance sheet change%   -44.3% -0.8% 11.6% 7.1% 14.3% 12.9% -83.1% 0.0%   Added value   23.1 111.5 236.3 290.9 107.3 235.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,769 -158 0 0 -160 0 -4,318 -3,857   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.2% 1.1% 6.5% 2.4% 6.9% 1.5% 0.0% 0.0%   ROI %   0.2% 1.1% 6.7% 2.5% 7.1% 1.6% 0.0% 0.0%   ROE %   -0.9% -2.7% 14.7% 0.1% 16.4% 3.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.5% 43.2% 44.8% 41.5% 42.8% 41.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   9,980.6% 3,709.6% 1,419.3% 1,243.5% 2,179.7% 855.4% 0.0% 0.0%   Gearing %   97.2% 103.1% 99.3% 117.0% 112.2% 126.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 5.1% 0.0% 5.0% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.1 3.6 2.8 2.4 2.3 2.0 0.0 0.0   Current Ratio   5.1 3.6 2.8 2.4 2.3 2.0 0.0 0.0   Cash and cash equivalent   2,300.8 561.4 1,886.8 2,504.9 4,579.5 6,488.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,853.0 1,105.8 339.2 -1.0 -1,038.9 -2,489.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0