Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J L Taxi 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.9% 10.6% 7.1% 12.5% 17.9% 21.3% 20.4% 20.4%   Credit score (0-100)   21 23 32 18 7 5 5 5   Credit rating   BB BB BBB BB B B B B   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)  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   5,641 4,260 2,930 2,304 2,329 -2.8 0.0 0.0   EBITDA   390 463 423 -370 -285 -2.9 0.0 0.0   EBIT   -147 -48.1 213 -528 -293 -2.9 0.0 0.0   Pre-tax profit (PTP)   -189.7 -64.7 205.9 -536.1 -229.0 -1.2 0.0 0.0   Net earnings   -149.0 -98.0 159.5 -385.1 -350.3 -1.2 0.0 0.0   Pre-tax profit without non-rec. items   -190 -64.7 206 -536 -229 -1.2 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   1,194 648 180 143 0.0 0.0 0.0 0.0   Shareholders equity total   354 656 816 431 80.4 79.3 -824 -824   Interest-bearing liabilities   693 163 0.0 0.0 0.0 0.0 824 824   Balance sheet total (assets)   1,893 1,427 1,327 809 499 153 0.0 0.0   Net Debt   693 98.9 -733 -496 -404 -153 824 824     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   5,641 4,260 2,930 2,304 2,329 -2.8 0.0 0.0   Gross profit growth   0.0% -24.5% -31.2% -21.4% 1.1% 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 -3,797.1 -2,507.1 -2,674.2 -2,614.4 -0.2 0.0 0.0   Balance sheet total (assets)   1,893 1,427 1,327 809 499 153 0 0   Balance sheet change%   0.0% -24.7% -6.9% -39.1% -38.3% -69.4% -100.0% 0.0%   Added value   389.6 4,259.7 2,930.0 2,303.8 2,479.6 -2.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   658 -1,056 -678 -196 -150 0 0 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 1.0 -1.0 -2.0 -3.0 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 (%)   -2.6% -1.1% 7.3% -22.9% -12.6% 105.5% 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 %   -7.8% -2.9% 15.5% -49.5% -35.0% -0.4% 0.0% 0.0%   ROI %   -12.1% -4.6% 24.5% -82.8% -89.6% -1.4% 0.0% 0.0%   ROE %   -42.1% -19.4% 21.7% -61.8% -137.1% -1.4% 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 %   18.7% 46.0% 61.5% 53.2% 16.1% 52.0% -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, %   177.9% 21.4% -173.3% 133.9% 141.6% 5,213.7% 0.0% 0.0%   Gearing %   195.7% 24.8% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.4% 3.9% 8.9% 0.0% 0.0% 0.0% 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   0.5 1.1 2.4 1.8 1.2 2.1 0.0 0.0   Current Ratio   0.5 1.1 2.4 1.8 1.2 2.1 0.0 0.0   Cash and cash equivalent   0.0 64.0 732.8 496.2 404.1 152.6 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   -678.0 80.6 665.0 288.2 80.4 79.3 -412.0 -412.0   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   0 0 0 0 0 -3 0 0   Employee expenses / employee   0 0 0 0 0 -0 0 0   EBITDA / employee   0 0 0 0 0 -3 0 0   EBIT / employee   0 0 0 0 0 -3 0 0   Net earnings / employee   0 0 0 0 0 -1 0 0