Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Juul Christophersen 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4% 1.4%   Bankruptcy risk   16.2% 7.9% 3.6% 4.3% 2.6% 5.0% 17.1% 16.7%   Credit score (0-100)   12 32 52 46 61 43 10 10   Credit rating   BB BB BBB BBB BBB BBB BB 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)  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   0 0 0 0 0 0 0 0   Gross profit   1,014 1,255 2,020 1,825 2,123 1,490 0.0 0.0   EBITDA   -35.6 16.2 662 176 734 248 0.0 0.0   EBIT   -35.6 7.3 631 101 656 185 0.0 0.0   Pre-tax profit (PTP)   -35.6 6.9 628.0 97.7 654.6 189.9 0.0 0.0   Net earnings   -30.6 2.9 485.9 72.8 502.7 143.5 0.0 0.0   Pre-tax profit without non-rec. items   -35.6 6.9 628 97.7 655 190 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   0.0 54.6 221 202 142 79.4 0.0 0.0   Shareholders equity total   19.4 22.2 508 331 684 327 77.2 77.2   Interest-bearing liabilities   0.0 0.0 30.2 18.2 10.3 51.4 0.0 0.0   Balance sheet total (assets)   170 342 1,178 820 1,327 1,004 77.2 77.2   Net Debt   -147 -157 -463 -147 -480 -126 -77.2 -77.2     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   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   1,014 1,255 2,020 1,825 2,123 1,490 0.0 0.0   Gross profit growth   0.0% 23.7% 60.9% -9.6% 16.4% -29.8% -100.0% 0.0%   Employees   2 2 2 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 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)   170 342 1,178 820 1,327 1,004 77 77   Balance sheet change%   0.0% 101.9% 244.2% -30.4% 61.8% -24.3% -92.3% 0.0%   Added value   -35.6 16.2 661.7 175.6 730.3 247.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 46 136 -94 -137 -126 -79 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 %   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 (%)   -3.5% 0.6% 31.3% 5.6% 30.9% 12.4% 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 %   -21.0% 2.9% 83.0% 10.2% 61.3% 16.3% 0.0% 0.0%   ROI %   -183.9% 35.3% 216.8% 21.7% 121.5% 34.7% 0.0% 0.0%   ROE %   -158.2% 13.7% 183.2% 17.4% 99.1% 28.4% 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 %   11.4% 6.5% 43.1% 40.4% 51.5% 32.6% 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, %   412.0% -973.5% -70.0% -83.7% -65.4% -50.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.9% 5.5% 1.5% 15.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 22.3% 15.3% 26.5% 0.0% 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   1.1 0.9 1.5 1.3 1.9 1.4 0.0 0.0   Current Ratio   1.1 0.9 1.5 1.3 1.9 1.4 0.0 0.0   Cash and cash equivalent   146.7 157.3 493.5 165.2 490.3 177.5 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)   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   19.4 -32.4 308.8 153.2 557.8 253.8 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  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   -18 8 331 59 365 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 8 331 59 367 124 0 0   EBIT / employee   -18 4 316 34 328 92 0 0   Net earnings / employee   -15 1 243 24 251 72 0 0