Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JCSB 2008 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   5.0% 3.3% 1.9% 6.5% 4.5% 5.7% 18.2% 17.9%   Credit score (0-100)   45 56 70 35 46 39 8 8   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.3 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   250 379 282 175 816 439 0.0 0.0   EBITDA   250 379 282 175 816 439 0.0 0.0   EBIT   73.6 203 106 -1.1 640 263 0.0 0.0   Pre-tax profit (PTP)   97.4 265.8 256.3 15.2 638.7 255.9 0.0 0.0   Net earnings   75.0 207.3 200.7 11.9 498.2 198.0 0.0 0.0   Pre-tax profit without non-rec. items   97.4 266 256 15.2 639 256 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   919 743 567 391 215 39.1 0.0 0.0   Shareholders equity total   422 629 830 292 790 328 13.0 13.0   Interest-bearing liabilities   569 1,237 65.1 132 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,767 2,713 1,010 493 979 415 13.0 13.0   Net Debt   569 1,237 65.1 132 -629 -314 -13.0 -13.0     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   250 379 282 175 816 439 0.0 0.0   Gross profit growth   -29.2% 51.9% -25.7% -38.0% 366.8% -46.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,767 2,713 1,010 493 979 415 13 13   Balance sheet change%   43.9% 53.6% -62.8% -51.2% 98.7% -57.6% -96.9% 0.0%   Added value   249.5 379.0 281.8 174.8 816.0 438.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -352 -352 -352 -352 -352 -352 -39 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 -1.0 1.0 2.0 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 (%)   29.5% 53.6% 37.6% -0.7% 78.4% 59.9% 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 %   9.0% 13.5% 15.9% 2.3% 87.0% 37.7% 0.0% 0.0%   ROI %   18.2% 19.8% 20.2% 2.4% 99.3% 46.1% 0.0% 0.0%   ROE %   19.5% 39.5% 27.5% 2.1% 92.1% 35.4% 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 %   23.9% 23.2% 82.2% 59.2% 80.7% 79.1% 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, %   228.1% 326.5% 23.1% 75.3% -77.1% -71.5% 0.0% 0.0%   Gearing %   134.9% 196.7% 7.8% 45.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 4.0% 6.2% 2.4% 2.0% 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   0.7 1.0 4.3 0.7 4.6 4.3 0.0 0.0   Current Ratio   0.7 1.0 4.3 0.7 4.6 4.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 628.9 313.8 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   -411.6 -14.1 341.2 -46.7 598.2 288.9 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 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   125 190 141 87 408 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 190 141 87 408 219 0 0   EBIT / employee   37 102 53 -1 320 131 0 0   Net earnings / employee   37 104 100 6 249 99 0 0