Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUNAMA SCANDINAVIA 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.0% 12.3% 27.9% 25.4% 14.7% 9.5% 12.8% 12.8%   Credit score (0-100)   0 20 2 2 13 25 18 18   Credit rating   N/A BB B B BB BB BB BB   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)  2018 N/A 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   0.0 -10.1 -107 -193 451 2,388 0.0 0.0   EBITDA   0.0 -10.1 284 -193 -291 691 0.0 0.0   EBIT   0.0 -10.1 88.3 -193 -332 650 0.0 0.0   Pre-tax profit (PTP)   0.0 -10.1 88.2 -194.2 -332.6 647.6 0.0 0.0   Net earnings   0.0 -7.9 62.1 -194.2 -221.2 502.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -10.1 88.2 -194 -333 648 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 0.0 0.0 48.1 36.1 0.0 0.0   Shareholders equity total   0.0 42.1 104 -89.9 -311 191 141 141   Interest-bearing liabilities   0.0 2.1 0.4 124 743 205 1.8 1.8   Balance sheet total (assets)   0.0 52.3 170 62.5 713 1,040 143 143   Net Debt   0.0 2.0 -170 83.8 461 -490 1.8 1.8     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -10.1 -107 -193 451 2,388 0.0 0.0   Gross profit growth   0.0% 0.0% -960.9% -80.2% 0.0% 429.5% -100.0% 0.0%   Employees   0 0 0 1 4 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 300.0% 150.0% -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 52 170 62 713 1,040 143 143   Balance sheet change%   0.0% 0.0% 225.5% -63.3% 1,040.8% 46.0% -86.2% 0.0%   Added value   0.0 -10.1 284.1 -193.2 -331.5 691.1 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 -196 0 180 -81 -36 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 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% -82.7% 100.4% -73.5% 27.2% 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% -19.3% 79.4% -119.8% -56.4% 63.0% 0.0% 0.0%   ROI %   0.0% -22.8% 118.7% -168.8% -76.5% 114.3% 0.0% 0.0%   ROE %   0.0% -18.6% 84.9% -232.9% -57.1% 111.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 80.6% 61.3% -59.0% -30.4% 18.4% 98.8% 98.8%   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% -19.6% -59.8% -43.4% -158.4% -70.9% 0.0% 0.0%   Gearing %   0.0% 4.9% 0.4% -138.1% -238.9% 107.0% 1.2% 1.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.4% 1.6% 0.3% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 5.2 2.6 0.3 0.5 1.0 0.0 0.0   Current Ratio   0.0 5.2 2.6 0.3 0.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.1 170.2 40.4 281.7 694.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 42.1 104.3 -112.0 -552.9 -9.9 -0.9 -0.9   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 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 -193 -83 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -193 -73 69 0 0   EBIT / employee   0 0 0 -193 -83 65 0 0   Net earnings / employee   0 0 0 -194 -55 50 0 0