Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jada Group 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 N/A 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 3.6% 1.4% 1.1% 1.0% 1.0% 9.4% 9.4%   Credit score (0-100)   0 54 77 83 87 84 26 26   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 11.8 140.2 216.2 223.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 246 733 2,245 2,405 3,701 0.0 0.0   EBITDA   0.0 246 733 1,747 438 655 0.0 0.0   EBIT   0.0 236 684 1,629 271 513 0.0 0.0   Pre-tax profit (PTP)   0.0 235.7 678.0 1,633.1 302.7 283.3 0.0 0.0   Net earnings   0.0 183.9 528.8 1,273.8 230.9 168.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 236 678 1,633 303 283 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 84.6 285 279 454 312 0.0 0.0   Shareholders equity total   0.0 853 1,382 2,656 2,887 3,056 3,006 3,006   Interest-bearing liabilities   0.0 175 48.8 147 311 215 0.0 0.0   Balance sheet total (assets)   0.0 1,359 2,003 3,799 4,722 4,278 3,006 3,006   Net Debt   0.0 -1,006 -413 -65.4 -194 -603 -3,006 -3,006     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 246 733 2,245 2,405 3,701 0.0 0.0   Gross profit growth   0.0% 0.0% 198.3% 206.1% 7.2% 53.9% -100.0% 0.0%   Employees   0 1 1 1 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 300.0% 50.0% -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)   0 1,359 2,003 3,799 4,722 4,278 3,006 3,006   Balance sheet change%   0.0% 0.0% 47.3% 89.7% 24.3% -9.4% -29.7% 0.0%   Added value   0.0 245.8 733.2 1,746.9 388.6 655.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 75 151 -124 9 -285 -312 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 96.2% 93.3% 72.6% 11.3% 13.8% 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 %   0.0% 17.4% 40.7% 56.6% 9.4% 11.6% 0.0% 0.0%   ROI %   0.0% 22.9% 55.5% 77.5% 13.4% 16.1% 0.0% 0.0%   ROE %   0.0% 21.6% 47.3% 63.1% 8.3% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 62.7% 69.0% 69.9% 62.2% 71.4% 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, %   0.0% -409.2% -56.3% -3.7% -44.3% -92.1% 0.0% 0.0%   Gearing %   0.0% 20.5% 3.5% 5.6% 10.8% 7.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 5.4% 10.2% 43.2% 89.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 2.5 2.1 1.8 0.6 0.9 0.0 0.0   Current Ratio   0.0 2.5 2.7 3.1 2.3 3.2 0.0 0.0   Cash and cash equivalent   0.0 1,180.6 461.4 212.9 505.2 818.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 771.2 1,077.5 2,353.7 2,408.9 2,720.0 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 N/A 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   0 246 733 1,747 97 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 246 733 1,747 109 109 0 0   EBIT / employee   0 236 684 1,629 68 85 0 0   Net earnings / employee   0 184 529 1,274 58 28 0 0