Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JGI 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.2% 1.3% 1.4% 1.4% 1.3% 8.3% 8.1%   Credit score (0-100)   76 81 79 78 76 80 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   21.0 233.7 189.1 112.5 132.5 254.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   288 291 320 311 385 370 0.0 0.0   EBITDA   288 291 320 311 385 370 0.0 0.0   EBIT   187 190 219 210 187 141 0.0 0.0   Pre-tax profit (PTP)   585.2 2,546.7 1,342.9 1,423.4 3,869.1 1,521.3 0.0 0.0   Net earnings   560.4 2,521.2 1,288.5 1,396.6 3,840.2 1,273.4 0.0 0.0   Pre-tax profit without non-rec. items   585 2,547 1,343 1,423 3,869 1,521 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,413 4,312 4,210 4,109 4,757 4,539 0.0 0.0   Shareholders equity total   9,178 11,449 12,487 13,634 17,224 18,248 16,325 16,325   Interest-bearing liabilities   2,860 2,755 2,904 2,565 2,369 2,173 0.0 0.0   Balance sheet total (assets)   12,120 14,332 15,581 16,367 19,948 21,002 16,325 16,325   Net Debt   2,448 529 2,762 402 -8,247 -9,776 -16,325 -16,325     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   288 291 320 311 385 370 0.0 0.0   Gross profit growth   2,443.4% 1.0% 10.2% -2.8% 23.7% -4.0% -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)   12,120 14,332 15,581 16,367 19,948 21,002 16,325 16,325   Balance sheet change%   2.3% 18.3% 8.7% 5.0% 21.9% 5.3% -22.3% 0.0%   Added value   288.0 290.8 320.3 311.3 287.8 369.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -203 -203 -203 -203 449 -447 -4,539 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   64.8% 65.2% 68.4% 67.5% 48.4% 38.1% 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 %   5.6% 19.8% 9.5% 9.5% 21.6% 8.3% 0.0% 0.0%   ROI %   5.6% 19.9% 9.5% 9.4% 21.7% 8.4% 0.0% 0.0%   ROE %   6.2% 24.4% 10.8% 10.7% 24.9% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   75.7% 79.9% 80.1% 83.3% 86.3% 86.9% 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, %   850.0% 181.8% 862.2% 129.0% -2,141.5% -2,643.1% 0.0% 0.0%   Gearing %   31.2% 24.1% 23.3% 18.8% 13.8% 11.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.6% 2.6% 3.2% 2.3% 7.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.8 9.0 2.3 4.0 21.1 18.1 0.0 0.0   Current Ratio   3.8 9.0 2.3 4.0 21.1 18.1 0.0 0.0   Cash and cash equivalent   411.5 2,226.3 142.1 2,163.2 10,616.3 11,948.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,409.1 4,146.0 692.5 1,623.7 10,112.6 231.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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