J.N. BYGGECONSULT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  2.2% 1.1% 1.6% 1.9% 1.5%  
Credit score (0-100)  67 84 73 70 74  
Credit rating  BBB A A A A  
Credit limit (kDKK)  0.1 192.5 9.6 1.4 12.3  

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

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  -15.9 282 602 -2.9 -20.5  
EBITDA  -116 173 303 -51.0 -51.0  
EBIT  -183 107 237 -117 -117  
Pre-tax profit (PTP)  -191.8 637.6 -92.7 44.0 255.8  
Net earnings  -191.8 615.9 -114.1 13.6 178.1  
Pre-tax profit without non-rec. items  -192 638 -92.7 44.0 256  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  1,158 1,092 1,026 959 893  
Shareholders equity total  4,277 4,785 4,558 4,458 4,136  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,292 4,916 4,616 4,516 4,282  

Net Debt  -3,123 -3,734 -3,523 -3,540 -3,370  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -15.9 282 602 -2.9 -20.5  
Gross profit growth  7.4% 0.0% 113.7% 0.0% -605.3%  
Employees  0 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,292 4,916 4,616 4,516 4,282  
Balance sheet change%  -6.5% 14.5% -6.1% -2.2% -5.2%  
Added value  -116.5 173.4 303.1 -51.0 -51.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -133 -133 -133 -133 -133  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 1.0 2.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  1,147.0% 38.0% 39.4% 4,026.8% 570.9%  
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 %  -3.7% 14.0% 5.7% 1.1% 5.9%  
ROI %  -3.7% 14.3% 5.8% 1.1% 6.1%  
ROE %  -4.3% 13.6% -2.4% 0.3% 4.1%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  99.7% 97.3% 98.8% 98.7% 96.6%  
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, %  2,680.8% -2,153.6% -1,162.2% 6,937.1% 6,607.4%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  208.9 33.1 62.2 86.8 47.1  
Current Ratio  208.9 33.1 62.2 86.8 47.1  
Cash and cash equivalent  3,122.8 3,733.8 3,522.9 3,539.7 3,369.9  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  181.1 247.2 405.2 238.4 298.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 173 303 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 173 303 0 0  
EBIT / employee  0 107 237 0 0  
Net earnings / employee  0 616 -114 0 0