Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.L. EJENDOMME, NYKØBING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 1.5% 1.9% 2.0% 1.3% 3.1% 9.3% 9.3%   Credit score (0-100)   71 77 71 68 80 55 27 27   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   0.9 21.0 2.7 1.2 292.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   852 45.0 111 338 712 -370 0.0 0.0   EBITDA   852 45.0 111 781 16,370 -370 0.0 0.0   EBIT   -508 4.4 -11.4 559 8,541 -488 0.0 0.0   Pre-tax profit (PTP)   -1,029.0 120.7 -63.3 199.0 8,298.9 -894.1 0.0 0.0   Net earnings   -876.7 284.8 96.3 197.4 6,665.9 -691.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,029 121 -63.3 199 8,299 -894 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   20,823 7,932 11,278 8,021 7,907 7,904 0.0 0.0   Shareholders equity total   5,626 5,910 6,007 6,204 12,870 6,178 5,741 5,741   Interest-bearing liabilities   16,112 3,129 8,295 18,286 11,765 11,814 0.0 0.0   Balance sheet total (assets)   21,877 9,102 14,951 29,601 35,835 18,391 5,741 5,741   Net Debt   15,787 2,981 5,021 16,919 6,575 6,506 -5,741 -5,741     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   852 45.0 111 338 712 -370 0.0 0.0   Gross profit growth   -36.8% -94.7% 145.4% 205.7% 110.6% 0.0% 0.0% 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)   21,877 9,102 14,951 29,601 35,835 18,391 5,741 5,741   Balance sheet change%   -1.3% -58.4% 64.3% 98.0% 21.1% -48.7% -68.8% 0.0%   Added value   852.3 45.0 110.6 781.0 8,762.3 -370.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,105 -12,620 3,225 -3,479 -7,943 -120 -7,592 -312   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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -59.6% 9.8% -10.3% 165.5% 1,200.0% 131.8% 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 %   -2.7% 1.4% -0.1% 2.5% 26.6% -1.6% 0.0% 0.0%   ROI %   -2.7% 1.4% -0.1% 2.9% 35.4% -2.1% 0.0% 0.0%   ROE %   -14.8% 4.9% 1.6% 3.2% 69.9% -7.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   25.7% 64.9% 40.2% 21.0% 35.9% 33.6% 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, %   1,852.3% 6,618.0% 4,541.3% 2,166.3% 40.2% -1,756.7% 0.0% 0.0%   Gearing %   286.4% 52.9% 138.1% 294.7% 91.4% 191.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.0% 0.9% 2.7% 2.6% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.9 0.8 0.4 1.6 1.1 0.0 0.0   Current Ratio   0.1 0.9 0.8 1.1 1.6 1.2 0.0 0.0   Cash and cash equivalent   324.4 148.0 3,274.2 1,367.0 5,190.5 5,308.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -8,946.2 -176.7 -829.0 2,366.9 10,398.9 -609.9 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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