Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.G. HOLDING, SVENDBORG 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.3% 1.6% 5.5% 1.2% 1.1% 4.2% 4.2%   Credit score (0-100)   86 80 73 40 81 85 48 48   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   2,125.6 665.7 105.0 0.0 4,262.1 6,640.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -52.2 -51.4 -1,190 -9,757 8,667 -197 0.0 0.0   EBITDA   -52.2 -51.4 -1,190 -9,757 7,450 -1,251 0.0 0.0   EBIT   -52.2 -51.4 -1,190 -9,787 7,410 -1,291 0.0 0.0   Pre-tax profit (PTP)   5,527.7 348.0 6,451.1 80,301.1 13,350.7 14,602.4 0.0 0.0   Net earnings   4,811.6 459.1 6,812.4 82,790.8 10,366.6 11,637.6 0.0 0.0   Pre-tax profit without non-rec. items   5,528 348 6,451 80,301 13,351 14,602 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 1,993 1,953 1,913 0.0 0.0   Shareholders equity total   49,102 45,561 57,108 138,899 144,265 153,903 149,471 149,471   Interest-bearing liabilities   1,664 6,888 7,412 6,504 0.0 0.0 0.0 0.0   Balance sheet total (assets)   50,772 52,550 64,537 145,426 145,355 155,501 149,471 149,471   Net Debt   -9,700 1,548 4,994 5,410 -88,290 -93,506 -133,231 -133,231     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -52.2 -51.4 -1,190 -9,757 8,667 -197 0.0 0.0   Gross profit growth   0.8% 1.5% -2,216.9% -719.7% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   50,772 52,550 64,537 145,426 145,355 155,501 149,471 149,471   Balance sheet change%   -10.4% 3.5% 22.8% 125.3% -0.0% 7.0% -3.9% 0.0%   Added value   -52.2 -51.4 -1,190.3 -9,756.6 7,439.9 -1,250.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 16,389 -7,783 8,689 748 -1,913 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 100.3% 85.5% 653.6% 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 %   10.4% 2.7% 12.1% 78.3% 9.2% 9.7% 0.0% 0.0%   ROI %   10.4% 2.7% 12.1% 78.3% 9.2% 9.8% 0.0% 0.0%   ROE %   10.1% 1.0% 13.3% 84.5% 7.3% 7.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   96.7% 86.7% 88.5% 95.5% 99.3% 99.0% 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, %   18,591.1% -3,012.7% -419.6% -55.4% -1,185.1% 7,475.4% 0.0% 0.0%   Gearing %   3.4% 15.1% 13.0% 4.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 24.4% 9.1% 26.7% 1.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   9.0 1.3 0.4 1.1 81.4 58.8 0.0 0.0   Current Ratio   9.0 1.3 0.4 1.1 81.4 58.8 0.0 0.0   Cash and cash equivalent   11,363.9 5,340.1 2,418.0 1,094.0 88,290.1 93,505.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,627.4 -1,729.1 -6,931.1 -117.9 -180.7 -391.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -51 -1,190 -9,757 3,720 -625 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -51 -1,190 -9,757 3,725 -625 0 0   EBIT / employee   0 -51 -1,190 -9,787 3,705 -645 0 0   Net earnings / employee   0 459 6,812 82,791 5,183 5,819 0 0