Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jemli nr. 2 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   2.0% 2.3% 1.9% 1.9% 2.5% 1.6% 21.5% 16.6%   Credit score (0-100)   71 66 72 69 61 75 4 10   Credit rating   A BBB A A BBB A B BB   Credit limit (kDKK)   0.5 0.0 0.5 0.6 0.0 6.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,694 1,110 1,537 2,602 4,347 2,971 0.0 0.0   EBITDA   1,257 145 604 1,365 2,071 870 0.0 0.0   EBIT   1,253 141 601 1,365 2,071 870 0.0 0.0   Pre-tax profit (PTP)   1,277.5 165.9 619.5 1,405.3 2,132.6 917.6 0.0 0.0   Net earnings   990.3 129.1 482.7 1,095.9 1,661.6 715.7 0.0 0.0   Pre-tax profit without non-rec. items   1,278 166 620 1,405 2,133 918 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   6.9 3.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,402 541 1,024 1,637 2,202 1,257 24.5 24.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,315 866 1,644 2,771 3,582 2,075 24.5 24.5   Net Debt   -1,568 -337 -437 -916 -938 -572 -24.5 -24.5     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,694 1,110 1,537 2,602 4,347 2,971 0.0 0.0   Gross profit growth   11.7% -58.8% 38.5% 69.3% 67.1% -31.7% -100.0% 0.0%   Employees   5 3 3 3 5 5 0 0   Employee growth %   25.0% -40.0% 0.0% 0.0% 66.7% 0.0% -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)   3,315 866 1,644 2,771 3,582 2,075 25 25   Balance sheet change%   43.2% -73.9% 89.9% 68.5% 29.2% -42.1% -98.8% 0.0%   Added value   1,257.0 144.6 603.8 1,365.4 2,070.7 869.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -8 -6 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   46.5% 12.7% 39.1% 52.5% 47.6% 29.3% 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 %   45.6% 8.0% 49.6% 64.0% 67.5% 33.0% 0.0% 0.0%   ROI %   111.5% 17.3% 79.6% 106.2% 111.8% 54.0% 0.0% 0.0%   ROE %   86.1% 13.3% 61.7% 82.4% 86.6% 41.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.3% 62.5% 62.3% 59.1% 61.5% 60.6% 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, %   -124.7% -233.1% -72.4% -67.1% -45.3% -65.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.7 2.6 2.6 2.4 2.6 2.5 0.0 0.0   Current Ratio   1.7 2.6 2.6 2.4 2.6 2.5 0.0 0.0   Cash and cash equivalent   1,567.7 337.0 437.2 916.0 937.6 572.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,362.6 505.2 991.0 1,604.2 2,169.9 1,224.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   251 48 201 455 414 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   251 48 201 455 414 174 0 0   EBIT / employee   251 47 200 455 414 174 0 0   Net earnings / employee   198 43 161 365 332 143 0 0