Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEWA SKIVE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   11.0% 9.4% 6.5% 2.7% 2.4% 8.6% 21.2% 17.1%   Credit score (0-100)   24 28 38 59 61 28 4 10   Credit rating   BB BB BBB BBB BBB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   732 1,177 1,584 2,718 4,758 3,419 0.0 0.0   EBITDA   30.5 55.5 -1.9 788 428 -664 0.0 0.0   EBIT   15.8 47.4 -18.9 671 381 -685 0.0 0.0   Pre-tax profit (PTP)   -44.6 47.3 34.4 742.4 245.3 -763.2 0.0 0.0   Net earnings   -44.6 61.7 39.5 593.8 157.7 -610.0 0.0 0.0   Pre-tax profit without non-rec. items   -44.6 47.3 34.4 742 245 -763 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   9.4 21.2 102 73.1 141 120 0.0 0.0   Shareholders equity total   -166 -104 -64.7 529 687 76.8 36.8 36.8   Interest-bearing liabilities   199 272 302 163 8.6 294 0.0 0.0   Balance sheet total (assets)   213 446 595 1,690 1,432 1,155 36.8 36.8   Net Debt   199 272 302 -747 -138 294 -36.8 -36.8     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   732 1,177 1,584 2,718 4,758 3,419 0.0 0.0   Gross profit growth   59.5% 60.7% 34.6% 71.6% 75.0% -28.1% -100.0% 0.0%   Employees   3 4 4 6 12 10 0 0   Employee growth %   -40.0% 33.3% 0.0% 50.0% 100.0% -16.7% -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)   213 446 595 1,690 1,432 1,155 37 37   Balance sheet change%   34.9% 109.5% 33.4% 184.1% -15.2% -19.4% -96.8% 0.0%   Added value   30.5 55.5 -1.9 788.2 497.9 -664.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 4 63 -146 20 -42 -120 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   2.2% 4.0% -1.2% 24.7% 8.0% -20.0% 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 %   -13.0% 10.9% 7.0% 65.0% 16.7% -55.7% 0.0% 0.0%   ROI %   -22.3% 21.6% 14.7% 153.5% 37.1% -133.3% 0.0% 0.0%   ROE %   -24.1% 18.7% 7.6% 105.7% 25.9% -159.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -6.9% 10.3% 14.2% 31.3% 48.0% 6.7% 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, %   651.0% 490.4% -16,333.2% -94.8% -32.3% -44.2% 0.0% 0.0%   Gearing %   -119.8% -261.3% -467.1% 30.9% 1.2% 382.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.5% 2.7% 9.0% 17.5% 27.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 0.9 0.7 1.2 1.4 0.7 0.0 0.0   Current Ratio   0.9 1.1 0.8 1.3 1.6 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 910.8 146.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -25.2 21.2 -81.8 299.4 425.9 -42.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   10 14 -0 131 41 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 14 -0 131 36 -66 0 0   EBIT / employee   5 12 -5 112 32 -68 0 0   Net earnings / employee   -15 15 10 99 13 -61 0 0