Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. L. EJENDOMME 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.2% 2.2% 2.3% 2.6% 3.1% 1.7% 10.0% 10.0%   Credit score (0-100)   57 65 64 61 55 73 24 24   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 0.0 2.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   861 952 1,944 912 818 1,100 0.0 0.0   EBITDA   861 952 1,944 912 818 1,100 0.0 0.0   EBIT   785 868 1,868 847 758 1,040 0.0 0.0   Pre-tax profit (PTP)   319.9 407.0 1,424.0 413.6 186.9 438.0 0.0 0.0   Net earnings   236.4 304.3 1,291.7 309.1 132.2 328.1 0.0 0.0   Pre-tax profit without non-rec. items   320 407 1,424 414 187 438 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14,539 14,465 14,094 14,034 13,975 13,915 0.0 0.0   Shareholders equity total   -452 152 1,444 1,753 1,885 2,213 2,088 2,088   Interest-bearing liabilities   14,657 14,075 13,694 11,894 11,706 11,388 0.0 0.0   Balance sheet total (assets)   14,628 14,648 15,581 14,041 13,975 14,037 2,088 2,088   Net Debt   14,589 13,931 13,444 11,894 11,706 11,388 -2,088 -2,088     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   861 952 1,944 912 818 1,100 0.0 0.0   Gross profit growth   4.2% 10.6% 104.1% -53.1% -10.3% 34.5% -100.0% 0.0%   Employees   1 1 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)   14,628 14,648 15,581 14,041 13,975 14,037 2,088 2,088   Balance sheet change%   -0.1% 0.1% 6.4% -9.9% -0.5% 0.4% -85.1% 0.0%   Added value   861.4 952.5 1,944.3 911.9 823.0 1,099.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -150 -158 -447 -124 -119 -119 -13,915 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   91.2% 91.2% 96.1% 92.9% 92.7% 94.5% 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 %   5.2% 5.8% 12.4% 5.7% 5.4% 7.4% 0.0% 0.0%   ROI %   5.3% 5.9% 12.5% 5.8% 5.5% 7.5% 0.0% 0.0%   ROE %   1.6% 4.1% 161.8% 19.3% 7.3% 16.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -3.0% 1.0% 9.3% 12.5% 13.5% 15.8% 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, %   1,693.7% 1,462.6% 691.5% 1,304.3% 1,431.6% 1,035.7% 0.0% 0.0%   Gearing %   -3,242.1% 9,244.7% 948.4% 678.5% 620.9% 514.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.2% 3.2% 3.4% 4.8% 5.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.3 2.5 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.3 2.5 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   67.9 144.3 249.9 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -643.6 -379.8 895.0 -2,652.7 -2,542.0 -2,356.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   861 952 1,944 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   861 952 1,944 0 0 0 0 0   EBIT / employee   785 868 1,868 0 0 0 0 0   Net earnings / employee   236 304 1,292 0 0 0 0 0