Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J & N Entertainment 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.0% 7.0% 4.3% 3.6% 4.3% 4.1% 13.7% 13.5%   Credit score (0-100)   23 34 46 52 47 49 16 17   Credit rating   BB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   401 876 783 1,568 1,288 845 0.0 0.0   EBITDA   308 527 542 583 209 18.0 0.0 0.0   EBIT   308 525 468 484 209 18.0 0.0 0.0   Pre-tax profit (PTP)   264.7 517.4 453.3 462.6 203.6 28.7 0.0 0.0   Net earnings   216.5 391.1 351.6 333.4 157.5 16.9 0.0 0.0   Pre-tax profit without non-rec. items   298 517 453 463 204 28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 344 271 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   321 712 951 1,170 1,209 1,104 929 929   Interest-bearing liabilities   0.0 0.0 2.2 62.0 3.1 10.6 0.0 0.0   Balance sheet total (assets)   789 1,202 1,197 1,622 1,671 1,383 929 929   Net Debt   -415 -821 -773 -1,211 -1,320 -892 -929 -929     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   401 876 783 1,568 1,288 845 0.0 0.0   Gross profit growth   99.9% 118.5% -10.7% 100.2% -17.8% -34.4% -100.0% 0.0%   Employees   0 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   789 1,202 1,197 1,622 1,671 1,383 929 929   Balance sheet change%   52.2% 52.4% -0.4% 35.5% 3.0% -17.2% -32.8% 0.0%   Added value   308.2 526.6 541.6 582.5 307.4 18.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 343 -148 -369 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   76.8% 60.0% 59.8% 30.9% 16.2% 2.1% 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 %   47.2% 52.8% 39.0% 34.3% 12.7% 2.7% 0.0% 0.0%   ROI %   144.9% 99.2% 54.6% 43.9% 17.1% 3.6% 0.0% 0.0%   ROE %   101.7% 75.7% 42.3% 31.5% 13.2% 1.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   40.7% 59.2% 79.4% 72.1% 72.4% 79.8% 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, %   -134.6% -156.0% -142.7% -207.9% -631.4% -4,956.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 5.3% 0.3% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,301.7% 67.0% 17.0% 190.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 2.3 7.3 4.8 3.7 4.8 0.0 0.0   Current Ratio   1.2 2.3 7.3 4.8 3.7 4.8 0.0 0.0   Cash and cash equivalent   415.0 821.4 775.3 1,273.1 1,322.7 902.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   73.2 468.0 779.7 1,246.7 1,198.5 279.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 527 542 291 154 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 527 542 291 104 9 0 0   EBIT / employee   0 525 468 242 104 9 0 0   Net earnings / employee   0 391 352 167 79 8 0 0