Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J W A 2 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.1% 1.0% 3.4% 2.8% 1.6% 1.7% 10.2% 10.2%   Credit score (0-100)   50 88 54 58 74 72 24 24   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 102.6 0.0 0.0 2.5 2.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,053 244 -61.1 -174 106 -900 0.0 0.0   EBITDA   -1,053 244 -61.1 -174 106 -900 0.0 0.0   EBIT   -903 467 139 326 106 1,100 0.0 0.0   Pre-tax profit (PTP)   -1,099.2 250.0 -122.4 82.4 -231.8 676.8 0.0 0.0   Net earnings   -858.7 195.5 -96.4 63.4 -181.8 527.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,099 250 -122 82.4 -232 677 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   6,300 9,800 10,000 10,500 10,500 12,500 0.0 0.0   Shareholders equity total   1,212 1,408 1,311 1,375 1,193 1,720 1,520 1,520   Interest-bearing liabilities   4,688 7,968 7,931 8,287 8,470 9,747 0.0 0.0   Balance sheet total (assets)   6,687 10,241 10,219 10,752 10,743 13,014 1,520 1,520   Net Debt   4,575 7,802 7,806 8,151 8,301 9,548 -1,520 -1,520     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -1,053 244 -61.1 -174 106 -900 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -185.2% 0.0% 0.0% 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)   6,687 10,241 10,219 10,752 10,743 13,014 1,520 1,520   Balance sheet change%   7.5% 53.1% -0.2% 5.2% -0.1% 21.1% -88.3% 0.0%   Added value   -902.6 466.9 138.9 325.9 106.4 1,099.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   150 3,500 200 500 0 2,000 -12,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   85.7% 191.2% -227.6% -187.2% 100.0% -122.2% 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 %   -14.0% 5.6% 1.4% 3.1% 1.0% 9.3% 0.0% 0.0%   ROI %   -14.4% 5.7% 1.4% 3.2% 1.0% 9.4% 0.0% 0.0%   ROE %   -52.3% 14.9% -7.1% 4.7% -14.2% 36.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   18.1% 13.7% 12.8% 12.8% 11.1% 13.2% 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, %   -434.7% 3,195.3% -12,785.3% -4,681.6% 7,800.2% -1,060.7% 0.0% 0.0%   Gearing %   386.7% 565.9% 604.7% 602.8% 710.0% 566.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 3.5% 3.3% 3.0% 4.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   112.4 166.1 124.4 136.2 169.0 199.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -3,062.8 -3,384.9 -3,859.7 -4,406.8 -4,809.1 -6,063.8 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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