Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JECA 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.7% 0.7% 0.9% 0.7% 0.7% 7.8% 7.8%   Credit score (0-100)   90 96 94 89 94 93 31 31   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   1,043.8 1,936.3 1,979.3 2,615.8 3,523.2 4,166.0 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   635 -26.9 43.5 60.6 -109 -72.5 0.0 0.0   EBITDA   635 -26.9 43.5 60.6 -109 -72.5 0.0 0.0   EBIT   635 -26.9 43.5 -94.9 -109 -72.5 0.0 0.0   Pre-tax profit (PTP)   3,355.5 4,417.1 4,413.7 12,228.0 3,197.1 4,846.5 0.0 0.0   Net earnings   3,355.5 4,417.1 4,413.7 12,228.0 3,140.7 4,799.6 0.0 0.0   Pre-tax profit without non-rec. items   3,356 4,417 4,414 12,228 3,197 4,847 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   0.0 0.0 5,005 5,100 653 1,392 0.0 0.0   Shareholders equity total   13,881 18,187 21,600 33,715 35,856 38,156 30,278 30,278   Interest-bearing liabilities   0.0 0.3 2,469 2,469 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,899 18,231 24,158 36,351 35,929 38,282 30,278 30,278   Net Debt   -1,627 -5,222 1,368 -6,565 -16,154 -16,019 -30,278 -30,278     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   635 -26.9 43.5 60.6 -109 -72.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 39.2% 0.0% 33.2% 0.0% 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)   13,899 18,231 24,158 36,351 35,929 38,282 30,278 30,278   Balance sheet change%   10.7% 31.2% 32.5% 50.5% -1.2% 6.6% -20.9% 0.0%   Added value   635.1 -26.9 43.5 -94.9 -108.5 -72.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 5,005 95 -4,447 739 -1,392 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   100.0% 100.0% 100.0% -156.6% 100.0% 100.0% 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 %   27.2% 28.2% 21.5% 40.7% 15.6% 13.4% 0.0% 0.0%   ROI %   27.3% 28.3% 21.6% 40.9% 10.2% 13.1% 0.0% 0.0%   ROE %   25.4% 27.5% 22.2% 44.2% 9.0% 13.0% 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 %   99.9% 99.8% 89.7% 93.1% 99.8% 99.7% 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, %   -256.2% 19,380.7% 3,144.4% -10,838.3% 14,881.7% 22,101.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.4% 7.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 81,378.5% 12.0% 3.7% 38.2% 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   368.6 143.4 147.9 8.0 1,294.7 1,138.6 0.0 0.0   Current Ratio   368.6 143.4 31.9 7.5 1,294.7 1,138.6 0.0 0.0   Cash and cash equivalent   1,626.9 5,222.0 1,101.2 9,033.8 16,154.0 16,018.9 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   6,938.1 6,299.6 2,164.3 10,396.1 14,116.8 20,800.4 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   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