Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKAMA Holding 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.6% 1.0% 0.5% 0.9% 1.1% 0.7% 7.7% 7.7%   Credit score (0-100)   97 89 99 89 83 94 32 32   Credit rating   AA A AAA A A AA BB BB   Credit limit (kDKK)   5,653.8 3,599.3 6,587.8 6,928.2 2,891.7 9,151.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -22.3 -37.2 -24.8 -25.5 -30.8 -30.2 0.0 0.0   EBITDA   -22.3 -57.2 -160 -146 -151 -105 0.0 0.0   EBIT   -22.3 -57.2 -160 -146 -151 -105 0.0 0.0   Pre-tax profit (PTP)   6,479.5 -2,779.0 13,591.3 24,869.7 -3,338.3 2,758.1 0.0 0.0   Net earnings   5,207.3 -2,739.7 10,946.4 24,698.8 -2,606.8 2,154.0 0.0 0.0   Pre-tax profit without non-rec. items   6,480 -2,779 13,591 24,870 -3,338 2,758 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   59,099 56,159 66,890 91,367 88,528 90,442 90,134 90,134   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   59,617 61,334 68,353 120,823 118,847 116,578 90,134 90,134   Net Debt   -957 -32,549 -40,440 -37,884 -34,694 -31,103 -90,134 -90,134     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -22.3 -37.2 -24.8 -25.5 -30.8 -30.2 0.0 0.0   Gross profit growth   0.0% -67.0% 33.5% -3.1% -20.7% 1.8% 0.0% 0.0%   Employees   0 1 1 1 1 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)   59,617 61,334 68,353 120,823 118,847 116,578 90,134 90,134   Balance sheet change%   0.0% 2.9% 11.4% 76.8% -1.6% -1.9% -22.7% 0.0%   Added value   -22.3 -57.2 -159.8 -145.5 -150.8 -105.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   100.0% 153.7% 645.5% 570.3% 489.7% 348.0% 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 %   12.3% 6.6% 21.1% 31.4% 0.1% 3.3% 0.0% 0.0%   ROI %   12.4% 6.9% 22.2% 37.5% 0.2% 4.3% 0.0% 0.0%   ROE %   8.8% -4.8% 17.8% 31.2% -2.9% 2.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   99.1% 91.6% 97.9% 75.6% 74.5% 77.6% 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, %   4,296.3% 56,885.3% 25,314.3% 26,034.4% 23,007.8% 29,555.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   68.2 6.5 27.7 1.3 1.2 1.2 0.0 0.0   Current Ratio   68.2 6.5 27.7 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   957.3 32,548.7 40,439.5 37,883.5 34,694.4 31,103.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   34,849.7 -3,655.2 -1,274.2 -24,768.2 -18,433.5 -10,821.6 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  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -57 -160 -146 -151 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -57 -160 -146 -151 -105 0 0   EBIT / employee   0 -57 -160 -146 -151 -105 0 0   Net earnings / employee   0 -2,740 10,946 24,699 -2,607 2,154 0 0