JOPS Invest ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.9% 0.9% 0.7% 0.7% 7.7%  
Credit score (0-100)  90 89 92 94 31  
Credit rating  A A AA AA BB  
Credit limit (kDKK)  509.3 941.1 1,171.8 1,418.9 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -13.2 87.3 121 -6.1 -2,970  
EBITDA  -13.2 87.3 121 -6.1 -2,970  
EBIT  -13.2 77.3 111 -16.1 -2,970  
Pre-tax profit (PTP)  2,334.8 4,619.9 1,030.4 6,342.2 -3,894.0  
Net earnings  2,402.2 4,624.5 997.4 6,342.2 -3,846.5  
Pre-tax profit without non-rec. items  2,335 4,620 1,030 6,342 -3,894  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  8,500 8,557 8,547 8,537 0.0  
Shareholders equity total  6,213 10,727 11,611 14,239 8,325  
Interest-bearing liabilities  12,356 4,858 5,090 5,302 458  
Balance sheet total (assets)  18,629 16,151 17,069 19,564 8,822  

Net Debt  8,631 -594 -818 -1,107 -7,395  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -13.2 87.3 121 -6.1 -2,970  
Gross profit growth  -216.8% 0.0% 38.9% 0.0% -48,448.3%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  18,629 16,151 17,069 19,564 8,822  
Balance sheet change%  369.3% -13.3% 5.7% 14.6% -54.9%  
Added value  -13.2 87.3 121.3 -6.1 -2,969.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  8,500 47 -20 -20 -8,537  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 1.0 2.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 88.5% 91.8% 263.5% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  21.3% 26.5% 6.8% 35.9% -24.8%  
ROI %  21.4% 27.0% 7.0% 36.3% -24.9%  
ROE %  47.4% 54.6% 8.9% 49.1% -34.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  33.4% 66.4% 68.0% 72.8% 94.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -65,249.0% -680.5% -674.5% 18,100.5% 249.0%  
Gearing %  198.9% 45.3% 43.8% 37.2% 5.5%  
Net interest  0 0 0 0 0  
Financing costs %  1.2% -0.0% 2.0% 4.6% 12.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.4 12.0 11.8 16.7 17.7  
Current Ratio  0.4 12.0 11.8 16.7 17.7  
Cash and cash equivalent  3,725.1 5,452.5 5,908.5 6,409.2 7,853.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -9,787.2 4,387.2 3,863.0 3,554.8 1,260.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -2,970  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -2,970  
EBIT / employee  0 0 0 0 -2,970  
Net earnings / employee  0 0 0 0 -3,846