Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JMS Trading Denmark 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 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   9.5% 9.9% 9.6% 7.6% 9.0% 26.3% 15.4% 15.4%   Credit score (0-100)   27 26 25 31 26 2 13 13   Credit rating   BB BB BB BB BB B BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -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 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   638 1,419 1,257 1,105 1,088 -1,008 0.0 0.0   EBITDA   355 858 751 377 429 -1,574 0.0 0.0   EBIT   355 849 682 308 360 -1,960 0.0 0.0   Pre-tax profit (PTP)   342.2 51.5 278.9 939.9 711.8 -1,542.2 0.0 0.0   Net earnings   173.8 -94.6 132.9 1,458.9 480.8 -1,254.2 0.0 0.0   Pre-tax profit without non-rec. items   342 51.5 279 940 712 -1,542 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   1,173 1,893 2,750 2,742 2,407 0.0 0.0 0.0   Shareholders equity total   -3,688 -3,783 -3,650 -2,191 -1,710 -2,965 -4,187 -4,187   Interest-bearing liabilities   2,920 2,898 2,861 3,617 4,111 1,619 4,187 4,187   Balance sheet total (assets)   9,096 10,085 11,233 11,741 11,596 8,711 0.0 0.0   Net Debt   2,920 2,872 2,855 3,539 3,561 1,587 4,187 4,187     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   638 1,419 1,257 1,105 1,088 -1,008 0.0 0.0   Gross profit growth   71.5% 122.4% -11.4% -12.1% -1.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   9,096 10,085 11,233 11,741 11,596 8,711 0 0   Balance sheet change%   6.5% 10.9% 11.4% 4.5% -1.2% -24.9% -100.0% 0.0%   Added value   355.1 858.1 751.3 376.5 429.3 -1,320.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   416 710 788 -76 -404 -3,046 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 -1.0 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 (%)   55.6% 59.8% 54.3% 27.8% 33.1% 194.5% 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 %   3.7% 1.3% 3.6% 7.6% 6.7% -11.8% 0.0% 0.0%   ROI %   15.2% 5.4% 15.5% 31.1% 22.7% -49.1% 0.0% 0.0%   ROE %   2.0% -1.0% 1.2% 12.7% 4.1% -12.4% 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 %   -28.9% -27.5% -24.5% -15.7% -12.9% -25.4% -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, %   822.3% 334.7% 379.9% 939.8% 829.4% -100.8% 0.0% 0.0%   Gearing %   -79.2% -76.6% -78.4% -165.1% -240.4% -54.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.2% 8.3% 4.8% 5.2% 2.5% 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   0.7 0.7 0.6 0.7 0.8 0.7 0.0 0.0   Current Ratio   0.7 0.7 0.7 0.8 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.2 25.5 6.0 78.2 550.3 32.6 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   -2,729.3 -2,710.5 -3,145.7 -2,443.1 -1,452.0 -2,858.8 -2,093.7 -2,093.7   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 -1,321 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -1,574 0 0   EBIT / employee   0 0 0 0 0 -1,960 0 0   Net earnings / employee   0 0 0 0 0 -1,254 0 0