Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Junijo ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.5% 0.5% 0.5% 0.5% 1.1% 0.6% 7.7% 7.7%   Credit score (0-100)   99 99 99 98 83 97 32 32   Credit rating   AA AA AAA AA A AA BB BB   Credit limit (kDKK)   1,558.7 1,928.9 2,431.5 2,840.4 2,354.3 7,133.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -20.9 -20.3 -35.8 -57.9 -305 -13.8 0.0 0.0   EBITDA   -20.9 -20.3 -35.8 -57.9 -305 -13.8 0.0 0.0   EBIT   -72.9 -110 -210 -232 -487 -72.2 0.0 0.0   Pre-tax profit (PTP)   3,171.7 3,765.4 7,340.9 3,100.9 34,252.3 3,568.2 0.0 0.0   Net earnings   3,157.5 3,877.5 6,857.4 3,311.0 34,276.5 2,646.1 0.0 0.0   Pre-tax profit without non-rec. items   3,172 3,765 7,341 3,101 34,252 3,568 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   156 218 380 206 58.4 0.0 0.0 0.0   Shareholders equity total   15,860 19,202 24,163 27,290 70,846 73,408 63,722 63,722   Interest-bearing liabilities   0.0 0.0 0.0 470 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,910 19,218 24,557 27,780 70,902 73,882 63,722 63,722   Net Debt   -3,773 -6,195 -10,077 -13,305 -45,587 -49,270 -63,722 -63,722     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -20.9 -20.3 -35.8 -57.9 -305 -13.8 0.0 0.0   Gross profit growth   -161.6% 2.8% -76.3% -61.8% -425.6% 95.5% 0.0% 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)   15,910 19,218 24,557 27,780 70,902 73,882 63,722 63,722   Balance sheet change%   18.3% 20.8% 27.8% 13.1% 155.2% 4.2% -13.8% 0.0%   Added value   -20.9 -20.3 -35.8 -57.9 -313.4 -13.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   104 -28 -12 -348 -330 -117 0 0   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   348.8% 543.1% 585.9% 400.2% 160.0% 522.9% 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 %   21.7% 23.9% 33.6% 13.5% 69.8% 4.9% 0.0% 0.0%   ROI %   21.8% 24.0% 33.9% 13.7% 69.9% 4.9% 0.0% 0.0%   ROE %   21.7% 22.1% 31.6% 12.9% 69.9% 3.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   99.7% 99.9% 98.4% 98.2% 99.9% 99.4% 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, %   18,050.5% 30,507.3% 28,144.3% 22,960.2% 14,967.6% 356,793.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 188.9% 88.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   95.0 447.1 28.1 32.4 933.5 114.1 0.0 0.0   Current Ratio   95.0 447.1 28.1 32.4 933.5 114.1 0.0 0.0   Cash and cash equivalent   3,772.7 6,194.8 10,076.5 13,774.8 45,587.3 49,269.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,025.7 2,066.6 1,600.0 5,410.1 9,280.1 4,840.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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