Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. BAK INVEST ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 1.5% 0.4%   Bankruptcy risk   0.8% 0.9% 0.9% 0.6% 0.7% 0.6% 7.6% 7.5%   Credit score (0-100)   94 89 88 97 94 97 32 33   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   1,740.9 1,745.5 2,293.7 3,382.3 3,200.2 3,446.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,536 5,385 6,824 4,506 5,529 3,184 3,184 3,184   Gross profit   4,509 5,341 6,787 4,474 5,115 2,538 0.0 0.0   EBITDA   4,509 5,341 6,787 4,474 5,115 2,297 0.0 0.0   EBIT   4,509 5,341 6,787 4,474 5,115 2,297 0.0 0.0   Pre-tax profit (PTP)   4,311.3 5,854.8 8,962.8 6,910.1 -137.4 4,687.6 0.0 0.0   Net earnings   4,360.5 5,751.4 8,492.4 6,377.6 1,104.2 4,360.0 0.0 0.0   Pre-tax profit without non-rec. items   4,311 5,855 8,963 6,910 -137 4,688 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 103 0.0 0.0   Shareholders equity total   15,354 20,306 27,798 32,176 31,280 33,640 27,515 27,515   Interest-bearing liabilities   0.0 0.0 0.0 663 2,700 2,252 0.0 0.0   Balance sheet total (assets)   16,302 20,746 29,180 34,502 35,137 37,343 27,515 27,515   Net Debt   -6,219 -10,733 -14,926 -17,869 -11,904 -14,143 -27,515 -27,515     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,536 5,385 6,824 4,506 5,529 3,184 3,184 3,184   Net sales growth   8.3% 18.7% 26.7% -34.0% 22.7% -42.4% 0.0% 0.0%   Gross profit   4,509 5,341 6,787 4,474 5,115 2,538 0.0 0.0   Gross profit growth   8.2% 18.4% 27.1% -34.1% 14.3% -50.4% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,302 20,746 29,180 34,502 35,137 37,343 27,515 27,515   Balance sheet change%   26.3% 27.3% 40.7% 18.2% 1.8% 6.3% -26.3% 0.0%   Added value   4,509.5 5,340.7 6,786.7 4,474.2 5,114.5 2,296.6 0.0 0.0   Added value %   99.4% 99.2% 99.4% 99.3% 92.5% 72.1% 0.0% 0.0%   Investments   0 0 0 0 0 103 -103 0   Net sales trend   2.0 3.0 4.0 -1.0 1.0 -1.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   99.4% 99.2% 99.4% 99.3% 92.5% 72.1% 0.0% 0.0%   EBIT %   99.4% 99.2% 99.4% 99.3% 92.5% 72.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 90.5% 0.0% 0.0%   Net Earnings %   96.1% 106.8% 124.4% 141.5% 20.0% 136.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   96.1% 106.8% 124.4% 141.5% 20.0% 136.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   95.1% 108.7% 131.3% 153.3% -2.5% 147.2% 0.0% 0.0%   ROA %   29.5% 31.7% 36.0% 21.8% -0.2% 13.3% 0.0% 0.0%   ROI %   29.5% 31.8% 36.2% 22.1% -0.2% 13.4% 0.0% 0.0%   ROE %   32.5% 32.3% 35.3% 21.3% 3.5% 13.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   94.2% 97.9% 95.3% 93.3% 89.0% 90.1% 100.0% 100.0%   Relative indebtedness %   20.9% 8.2% 3.8% 26.7% 49.4% 81.0% 0.0% 0.0%   Relative net indebtedness %   -116.2% -191.1% -214.9% -384.6% -214.7% -433.9% -864.1% -864.1%   Net int. bear. debt to EBITDA, %   -137.9% -201.0% -219.9% -399.4% -232.7% -615.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.1% 8.6% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.1% 4.2% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   723.2 1,214.9 58.0 17.0 42.8 28.6 0.0 0.0   Current Ratio   723.2 1,214.9 58.0 17.0 42.8 28.6 0.0 0.0   Cash and cash equivalent   6,219.0 10,733.1 14,925.6 18,531.6 14,603.8 16,394.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 7.9 5.1 0.0 0.0   Current assets / Net sales %   143.5% 203.0% 218.7% 454.1% 372.9% 698.1% 864.1% 864.1%   Net working capital   3,782.7 4,969.5 1,520.3 818.7 6,932.5 6,010.7 0.0 0.0   Net working capital %   83.4% 92.3% 22.3% 18.2% 125.4% 188.8% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 3,184 0 0   Added value / employee   0 0 0 0 0 2,297 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 2,297 0 0   EBIT / employee   0 0 0 0 0 2,297 0 0   Net earnings / employee   0 0 0 0 0 4,360 0 0