Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT Erhverv 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   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   3.7% 8.9% 9.5% 12.3% 12.0% 16.7% 17.9% 17.9%   Credit score (0-100)   53 27 24 18 19 10 8 8   Credit rating   BBB BB BB BB BB BB B B   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)  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   618 83.0 4.7 -17.7 -15.1 -54.7 0.0 0.0   EBITDA   362 45.9 4.7 -18.1 -15.1 -54.7 0.0 0.0   EBIT   342 25.9 4.7 -18.1 -15.1 -54.7 0.0 0.0   Pre-tax profit (PTP)   329.7 15.3 230.1 -5.6 -20.3 34.7 0.0 0.0   Net earnings   329.7 15.3 230.1 -5.6 -20.3 34.7 0.0 0.0   Pre-tax profit without non-rec. items   330 15.3 230 -5.6 -20.3 34.7 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   48.3 28.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   891 709 439 133 113 37.4 -42.6 -42.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 42.6 42.6   Balance sheet total (assets)   1,191 763 456 151 129 84.5 0.0 0.0   Net Debt   -1,002 -690 -356 -30.6 -9.5 -24.5 42.6 42.6     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   618 83.0 4.7 -17.7 -15.1 -54.7 0.0 0.0   Gross profit growth   19,116.5% -86.6% -94.3% 0.0% 14.8% -262.1% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,191 763 456 151 129 85 0 0   Balance sheet change%   1.0% -36.0% -40.3% -67.0% -14.0% -34.7% -100.0% 0.0%   Added value   362.3 45.9 4.7 -18.1 -15.1 -54.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -884 -40 -28 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 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 (%)   55.4% 31.1% 100.0% 101.7% 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 %   29.6% 2.6% 45.1% -4.8% -10.8% 33.0% 0.0% 0.0%   ROI %   40.7% 3.2% 40.9% 8.9% -12.3% 47.1% 0.0% 0.0%   ROE %   42.8% 1.9% 40.1% -1.9% -16.6% 46.2% 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 %   74.8% 92.9% 96.2% 88.4% 87.1% 44.3% -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, %   -276.6% -1,505.9% -7,584.0% 169.6% 62.7% 44.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.7% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.7 13.1 26.6 7.5 6.5 1.8 0.0 0.0   Current Ratio   3.7 13.1 26.6 7.5 6.5 1.8 0.0 0.0   Cash and cash equivalent   1,002.3 690.5 355.8 30.6 9.5 24.5 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   822.5 660.2 438.7 96.9 92.7 37.4 -21.3 -21.3   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   362 46 5 -18 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   362 46 5 -18 0 0 0 0   EBIT / employee   342 26 5 -18 0 0 0 0   Net earnings / employee   330 15 230 -6 0 0 0 0