Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOG Skovservice ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   21.4% 12.6% 7.5% 2.5% 1.6% 1.0% 8.3% 8.1%   Credit score (0-100)   5 20 32 60 74 85 30 30   Credit rating   B BB BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 11.3 278.1 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   1,645 3,199 3,328 5,795 6,366 2,154 2,154 2,154   Gross profit   1,576 1,053 1,756 3,100 8,581 2,274 0.0 0.0   EBITDA   65.9 722 666 1,162 2,542 845 0.0 0.0   EBIT   12.0 637 595 1,075 2,420 695 0.0 0.0   Pre-tax profit (PTP)   12.0 636.5 585.5 1,070.8 2,409.8 670.5 0.0 0.0   Net earnings   9.4 481.8 456.7 835.4 1,879.5 523.0 0.0 0.0   Pre-tax profit without non-rec. items   12.0 637 586 1,071 2,410 670 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   162 462 420 467 573 511 0.0 0.0   Shareholders equity total   191 673 1,130 1,965 4,025 4,222 4,182 4,182   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 252 0.0 0.0   Balance sheet total (assets)   1,954 3,048 3,983 6,055 7,130 6,453 4,182 4,182   Net Debt   0.0 0.0 0.0 0.0 0.0 -435 -4,182 -4,182     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   1,645 3,199 3,328 5,795 6,366 2,154 2,154 2,154   Net sales growth   -4.6% 94.4% 4.0% 74.1% 9.9% -66.2% 0.0% 0.0%   Gross profit   1,576 1,053 1,756 3,100 8,581 2,274 0.0 0.0   Gross profit growth   18.7% -33.2% 66.8% 76.6% 176.8% -73.5% -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)   1,954 3,048 3,983 6,055 7,130 6,453 4,182 4,182   Balance sheet change%   28.1% 56.0% 30.7% 52.0% 17.8% -9.5% -35.2% 0.0%   Added value   65.9 722.0 666.1 1,161.8 2,506.6 845.3 0.0 0.0   Added value %   4.0% 22.6% 20.0% 20.0% 39.4% 39.2% 0.0% 0.0%   Investments   31 215 -114 -40 -16 -213 -511 0   Net sales trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 %   4.0% 22.6% 20.0% 20.0% 39.9% 39.2% 0.0% 0.0%   EBIT %   0.7% 19.9% 17.9% 18.5% 38.0% 32.3% 0.0% 0.0%   EBIT to gross profit (%)   0.8% 60.5% 33.9% 34.7% 28.2% 30.6% 0.0% 0.0%   Net Earnings %   0.6% 15.1% 13.7% 14.4% 29.5% 24.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.8% 17.7% 15.9% 15.9% 31.4% 31.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.7% 19.9% 17.6% 18.5% 37.9% 31.1% 0.0% 0.0%   ROA %   0.7% 25.4% 16.9% 21.4% 36.7% 10.2% 0.0% 0.0%   ROI %   6.4% 147.3% 66.0% 69.5% 80.8% 16.4% 0.0% 0.0%   ROE %   5.0% 111.5% 50.7% 54.0% 62.7% 12.7% 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 %   9.8% 22.1% 28.4% 32.5% 56.5% 65.4% 100.0% 100.0%   Relative indebtedness %   107.2% 74.2% 85.7% 70.6% 48.8% 103.5% 0.0% 0.0%   Relative net indebtedness %   107.2% 74.2% 85.7% 70.6% 48.8% 71.7% -194.1% -194.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% -51.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 19.4% 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   1.0 1.1 1.2 1.4 2.1 2.7 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.4 2.1 2.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 686.6 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)   283.4 287.3 254.4 149.9 139.1 238.8 0.0 0.0   Trade creditors turnover (days)   -6,070.5 -306.2 -417.7 -429.8 -346.5 -4,269.1 0.0 0.0   Current assets / Net sales %   109.0% 80.8% 107.1% 96.4% 103.0% 275.8% 194.1% 194.1%   Net working capital   29.4 210.7 710.2 1,498.2 3,451.9 3,711.5 0.0 0.0   Net working capital %   1.8% 6.6% 21.3% 25.9% 54.2% 172.3% 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