Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JNL TRANSPORT 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% 5.7% 5.7%   Bankruptcy risk   8.6% 6.7% 5.0% 3.0% 3.6% 2.5% 12.8% 12.8%   Credit score (0-100)   30 37 44 56 52 61 18 18   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)  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   468 492 520 555 571 653 0.0 0.0   EBITDA   68.1 103 73.6 227 60.7 144 0.0 0.0   EBIT   -48.3 102 73.6 207 25.4 139 0.0 0.0   Pre-tax profit (PTP)   -48.5 101.1 68.4 199.6 18.0 133.2 0.0 0.0   Net earnings   -20.1 75.9 50.7 154.8 11.7 103.9 0.0 0.0   Pre-tax profit without non-rec. items   -48.5 101 68.4 200 18.0 133 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   1.2 0.0 0.0 54.7 154 394 0.0 0.0   Shareholders equity total   395 416 412 510 465 510 399 399   Interest-bearing liabilities   2.8 3.3 34.4 77.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   508 551 655 753 729 802 399 399   Net Debt   -392 -425 -514 -589 -485 -311 -399 -399     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   468 492 520 555 571 653 0.0 0.0   Gross profit growth   127.8% 5.0% 5.8% 6.7% 3.0% 14.3% -100.0% 0.0%   Employees   1 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)   508 551 655 753 729 802 399 399   Balance sheet change%   -1.0% 8.4% 18.9% 15.1% -3.2% 10.0% -50.3% 0.0%   Added value   68.1 102.8 73.6 227.3 45.4 143.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -308 -2 0 35 64 235 -394 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 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 (%)   -10.3% 20.7% 14.2% 37.4% 4.4% 21.2% 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 %   -9.5% 19.2% 12.2% 29.4% 3.4% 18.2% 0.0% 0.0%   ROI %   -11.6% 24.9% 17.0% 39.8% 4.8% 27.6% 0.0% 0.0%   ROE %   -5.0% 18.7% 12.2% 33.6% 2.4% 21.3% 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 %   77.6% 75.6% 62.9% 67.7% 63.7% 63.5% 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, %   -576.3% -413.6% -699.0% -259.3% -798.7% -216.4% 0.0% 0.0%   Gearing %   0.7% 0.8% 8.4% 15.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 14.7% 27.6% 13.7% 19.1% 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   4.5 4.1 2.7 2.9 2.2 1.5 0.0 0.0   Current Ratio   4.5 4.1 2.7 2.9 2.2 1.5 0.0 0.0   Cash and cash equivalent   395.2 428.3 548.8 667.2 484.7 310.7 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   393.3 416.4 411.8 461.7 317.6 141.8 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   68 103 74 227 45 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 103 74 227 61 144 0 0   EBIT / employee   -48 102 74 207 25 139 0 0   Net earnings / employee   -20 76 51 155 12 104 0 0