Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBN EJENDOMSINVEST 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   0.7% 0.6% 0.8% 0.8% 0.6% 0.7% 9.4% 9.3%   Credit score (0-100)   95 98 93 91 97 94 26 27   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   2,004.8 1,062.6 1,076.9 1,010.8 1,439.1 868.1 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   3,235 3,115 2,025 1,927 3,687 3,227 0.0 0.0   EBITDA   3,235 3,115 2,025 1,927 3,687 3,227 0.0 0.0   EBIT   2,662 2,542 1,452 1,294 2,994 2,534 0.0 0.0   Pre-tax profit (PTP)   2,802.2 3,093.6 952.1 804.8 2,125.0 1,501.2 0.0 0.0   Net earnings   2,188.0 2,414.8 744.9 629.9 1,659.7 1,026.0 0.0 0.0   Pre-tax profit without non-rec. items   2,802 3,094 952 805 2,125 1,501 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   27,335 26,762 26,189 27,955 27,262 26,569 0.0 0.0   Shareholders equity total   19,324 8,739 9,484 10,114 10,774 7,100 5,975 5,975   Interest-bearing liabilities   15,581 12,196 12,240 12,939 13,537 13,629 0.0 0.0   Balance sheet total (assets)   42,000 27,892 29,991 30,578 32,841 30,177 5,975 5,975   Net Debt   1,045 11,066 8,648 11,106 9,097 12,672 -5,975 -5,975     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   3,235 3,115 2,025 1,927 3,687 3,227 0.0 0.0   Gross profit growth   4.1% -3.7% -35.0% -4.8% 91.3% -12.5% -100.0% 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)   42,000 27,892 29,991 30,578 32,841 30,177 5,975 5,975   Balance sheet change%   2.6% -33.6% 7.5% 2.0% 7.4% -8.1% -80.2% 0.0%   Added value   3,234.8 3,114.9 2,025.4 1,927.3 3,626.7 3,227.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,146 -1,146 -1,146 1,133 -1,386 -1,386 -26,569 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   82.3% 81.6% 71.7% 67.1% 81.2% 78.5% 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 %   7.5% 9.8% 5.0% 4.3% 9.5% 8.2% 0.0% 0.0%   ROI %   8.1% 10.8% 5.8% 5.0% 11.0% 10.0% 0.0% 0.0%   ROE %   11.4% 17.2% 8.2% 6.4% 15.9% 11.5% 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 %   47.8% 33.2% 35.0% 36.5% 37.1% 27.2% 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, %   32.3% 355.3% 427.0% 576.3% 246.8% 392.7% 0.0% 0.0%   Gearing %   80.6% 139.6% 129.1% 127.9% 125.6% 192.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.4% 4.1% 4.0% 6.6% 8.0% 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   0.9 0.1 0.3 0.2 0.4 0.2 0.0 0.0   Current Ratio   0.8 0.1 0.2 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   14,535.7 1,130.1 3,591.9 1,832.8 4,439.7 957.0 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   -16,095.8 -14,217.7 -13,018.1 -14,264.9 -13,035.7 -16,141.5 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