Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JDB ApS

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% 0.3% 0.3%   Bankruptcy risk   1.0% 1.1% 0.8% 0.7% 0.6% 0.6% 6.9% 6.8%   Credit score (0-100)   89 86 90 94 96 96 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   430.4 399.8 838.8 1,093.3 1,211.6 1,334.1 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   538 518 791 669 1,143 1,260 0.0 0.0   EBITDA   538 518 791 669 1,143 1,260 0.0 0.0   EBIT   387 344 607 483 831 922 0.0 0.0   Pre-tax profit (PTP)   2,180.8 1,926.6 1,798.7 1,507.5 1,094.5 1,058.3 0.0 0.0   Net earnings   2,099.2 1,850.8 1,655.9 1,377.7 926.3 868.1 0.0 0.0   Pre-tax profit without non-rec. items   2,181 1,927 1,799 1,507 1,095 1,058 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   9,685 10,245 10,382 10,196 18,437 18,339 0.0 0.0   Shareholders equity total   6,633 8,430 9,986 11,307 12,177 12,986 12,293 12,293   Interest-bearing liabilities   5,377 5,041 3,026 2,088 7,959 7,533 0.0 0.0   Balance sheet total (assets)   12,154 13,617 13,217 13,551 20,720 21,170 12,293 12,293   Net Debt   5,377 5,041 3,026 1,624 7,912 6,829 -12,293 -12,293     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   538 518 791 669 1,143 1,260 0.0 0.0   Gross profit growth   0.0% -3.6% 52.5% -15.4% 70.9% 10.2% -100.0% 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)   12,154 13,617 13,217 13,551 20,720 21,170 12,293 12,293   Balance sheet change%   0.0% 12.0% -2.9% 2.5% 52.9% 2.2% -41.9% 0.0%   Added value   537.7 518.4 790.7 669.1 1,016.9 1,260.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,535 385 -46 -371 7,929 -437 -18,339 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   72.0% 66.4% 76.8% 72.3% 72.7% 73.1% 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 %   19.2% 16.4% 14.6% 12.0% 8.1% 6.5% 0.0% 0.0%   ROI %   19.4% 16.6% 14.8% 12.1% 8.1% 6.6% 0.0% 0.0%   ROE %   31.6% 24.6% 18.0% 12.9% 7.9% 6.9% 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 %   54.6% 61.9% 75.6% 83.4% 58.8% 61.3% 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, %   1,000.1% 972.5% 382.7% 242.7% 692.0% 541.8% 0.0% 0.0%   Gearing %   81.1% 59.8% 30.3% 18.5% 65.4% 58.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 3.7% 4.0% 4.1% 5.8% 3.9% 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   0.1 0.5 1.2 12.8 2.5 5.5 0.0 0.0   Current Ratio   0.1 0.5 1.2 12.8 2.5 5.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 464.2 47.9 704.1 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   -2,852.9 -1,471.5 201.5 1,817.2 849.0 1,669.9 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 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