Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOOP HOLDING ApS - Group 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 N/A 2020 N/A 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   0.0% 0.0% 3.4% 3.2% 1.2% 1.5% 7.7% 7.7%   Credit score (0-100)   0 0 52 55 82 77 32 32   Credit rating   N/A N/A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 791.6 151.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 13,474 20,913 16,756 19,153 0.0 0.0   EBITDA   0.0 0.0 3,305 9,372 6,208 7,279 0.0 0.0   EBIT   0.0 0.0 3,305 9,372 3,485 5,093 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,359.0 6,662.0 1,552.1 2,920.9 0.0 0.0   Net earnings   0.0 0.0 2,359.0 6,662.0 1,097.3 2,397.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 3,305 9,372 1,552 2,921 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 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 0.0 60,799 74,466 0.0 0.0   Shareholders equity total   0.0 0.0 13,081 19,629 20,608 22,883 22,658 22,658   Interest-bearing liabilities   0.0 0.0 0.0 0.0 45,454 51,510 0.0 0.0   Balance sheet total (assets)   0.0 0.0 68,608 76,199 78,744 99,757 22,658 22,658   Net Debt   0.0 0.0 0.0 0.0 44,060 49,038 -22,658 -22,658     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 13,474 20,913 16,756 19,153 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 55.2% -19.9% 14.3% -100.0% 0.0%   Employees   0 0 18 21 22 24 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% 4.8% 9.1% -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)   0 0 68,608 76,199 78,744 99,757 22,658 22,658   Balance sheet change%   0.0% 0.0% 0.0% 11.1% 3.3% 26.7% -77.3% 0.0%   Added value   0.0 0.0 3,305.0 9,372.0 3,485.4 8,097.2 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 0 0 58,155 10,663 -74,466 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 24.5% 44.8% 20.8% 26.6% 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 %   0.0% 0.0% 4.8% 12.9% 4.5% 5.8% 0.0% 0.0%   ROI %   0.0% 0.0% 4.8% 12.9% 4.8% 6.9% 0.0% 0.0%   ROE %   0.0% 0.0% 18.0% 40.7% 5.5% 11.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 26.2% 22.9% 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, %   0.0% 0.0% 0.0% 0.0% 709.7% 673.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 220.6% 225.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.5% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,394.0 2,472.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 1,228.3 -6,392.4 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 N/A 2020 N/A 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 0 184 446 158 337 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 184 446 282 303 0 0   EBIT / employee   0 0 184 446 158 212 0 0   Net earnings / employee   0 0 131 317 50 100 0 0