Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JECOWA 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.3% 1.5% 1.9% 2.3% 3.0% 2.8% 9.2% 9.2%   Credit score (0-100)   82 77 71 63 57 58 27 27   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   148.9 35.0 3.8 0.2 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,288 147 153 -83.8 -19.6 -112 0.0 0.0   EBITDA   3,168 26.9 19.7 -209 -104 -306 0.0 0.0   EBIT   3,168 26.9 19.7 -209 -104 -306 0.0 0.0   Pre-tax profit (PTP)   3,151.2 1,130.9 1,839.5 6,326.9 -375.4 -630.5 0.0 0.0   Net earnings   3,082.2 1,116.7 1,859.3 6,397.0 -563.3 -467.8 0.0 0.0   Pre-tax profit without non-rec. items   5,978 1,131 1,840 6,327 -375 -631 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 55.0 0.0 0.0   Shareholders equity total   9,529 10,146 11,505 16,402 15,204 13,909 3,377 3,377   Interest-bearing liabilities   3,501 3,117 4,861 9,159 12,088 11,357 0.0 0.0   Balance sheet total (assets)   13,296 13,521 16,553 25,625 27,486 25,292 3,377 3,377   Net Debt   3,501 3,117 4,861 9,154 12,088 11,357 -3,377 -3,377     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,288 147 153 -83.8 -19.6 -112 0.0 0.0   Gross profit growth   76.6% -95.5% 3.8% 0.0% 76.7% -471.3% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   13,296 13,521 16,553 25,625 27,486 25,292 3,377 3,377   Balance sheet change%   41.0% 1.7% 22.4% 54.8% 7.3% -8.0% -86.6% 0.0%   Added value   3,168.4 26.9 19.7 -208.9 -103.9 -306.2 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 0 55 -55 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   96.4% 18.3% 12.9% 249.2% 531.2% 274.0% 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 %   55.1% 9.1% 13.0% 30.7% 1.8% 2.0% 0.0% 0.0%   ROI %   54.7% 9.3% 13.1% 30.9% 1.8% 2.0% 0.0% 0.0%   ROE %   36.3% 11.4% 17.2% 45.8% -3.6% -3.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   71.7% 75.0% 69.5% 64.0% 55.3% 55.0% 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, %   110.5% 11,592.3% 24,659.2% -4,382.7% -11,634.0% -3,709.0% 0.0% 0.0%   Gearing %   36.7% 30.7% 42.2% 55.8% 79.5% 81.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 2.8% 2.7% 2.2% 8.0% 9.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.0 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.1 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   34.0 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   -1,078.2 -3,133.3 -4,989.4 -9,129.2 -11,311.9 -10,996.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3,168 27 20 -209 -104 -306 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,168 27 20 -209 -104 -306 0 0   EBIT / employee   3,168 27 20 -209 -104 -306 0 0   Net earnings / employee   3,082 1,117 1,859 6,397 -563 -468 0 0