Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOEYBAS HOLDING A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 3.4% 2.8% 1.6% 3.9% 1.6% 8.3% 8.3%   Credit score (0-100)   83 55 59 74 50 73 30 30   Credit rating   A BBB BBB A BBB A BB BB   Credit limit (kDKK)   237.0 0.0 0.0 62.5 0.0 29.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30.9 -111 -433 -33.9 -29.2 -35.3 0.0 0.0   EBITDA   30.9 -111 -868 -33.9 -29.2 -35.3 0.0 0.0   EBIT   -39.1 -194 -868 -33.9 -29.2 -35.3 0.0 0.0   Pre-tax profit (PTP)   1,507.4 -1,453.7 11,357.9 9,779.3 -14,165.9 5,880.5 0.0 0.0   Net earnings   1,497.6 -1,446.7 9,009.9 8,164.1 -14,511.9 5,880.5 0.0 0.0   Pre-tax profit without non-rec. items   1,507 -1,454 11,358 9,779 -14,166 5,880 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   523 439 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,084 10,529 19,428 27,479 11,967 17,333 15,533 15,533   Interest-bearing liabilities   43.4 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,377 10,577 21,828 27,494 11,975 17,340 15,533 15,533   Net Debt   -2,446 -2,691 -19,593 -21,604 -8,391 -15,784 -15,533 -15,533     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   30.9 -111 -433 -33.9 -29.2 -35.3 0.0 0.0   Gross profit growth   -18.2% 0.0% -290.7% 92.2% 13.8% -21.0% 0.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   12,377 10,577 21,828 27,494 11,975 17,340 15,533 15,533   Balance sheet change%   7.4% -14.5% 106.4% 26.0% -56.4% 44.8% -10.4% 0.0%   Added value   30.9 -110.8 -867.8 -33.9 -29.2 -35.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -140 -166 -439 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -126.6% 175.1% 200.5% 100.0% 100.0% 100.0% 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 %   12.7% -12.3% 72.6% 42.0% -7.0% 40.1% 0.0% 0.0%   ROI %   13.0% -12.4% 78.4% 44.1% -7.0% 40.1% 0.0% 0.0%   ROE %   12.9% -12.8% 60.2% 34.8% -73.6% 40.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   97.6% 99.5% 89.0% 99.9% 99.9% 100.0% 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, %   -7,916.3% 2,429.4% 2,257.6% 63,773.6% 28,744.4% 44,689.7% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.4% 201.6% 177,396.9% 249,487.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   15.0 641.5 8.3 1,844.8 1,496.1 2,276.0 0.0 0.0   Current Ratio   15.0 641.5 8.3 1,844.8 1,496.1 2,276.0 0.0 0.0   Cash and cash equivalent   2,489.4 2,691.5 19,593.1 21,604.0 8,391.3 15,783.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,470.6 4,803.5 -1,010.3 5,176.5 2,900.8 2,214.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -868 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -868 0 0 0 0 0   EBIT / employee   0 0 -868 0 0 0 0 0   Net earnings / employee   0 0 9,010 0 0 0 0 0