Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJ-CCR Machining 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   0.9% 0.8% 0.8% 0.6% 0.7% 0.7% 6.6% 6.6%   Credit score (0-100)   91 93 92 97 95 94 36 36   Credit rating   A AA AA AA AA AA BBB BBB   Credit limit (kDKK)   910.3 890.4 1,079.8 1,685.8 1,520.3 1,825.4 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   6,628 6,129 7,105 8,710 8,967 9,073 0.0 0.0   EBITDA   4,012 3,473 4,289 5,740 5,525 5,004 0.0 0.0   EBIT   3,547 2,891 3,433 4,815 4,567 3,838 0.0 0.0   Pre-tax profit (PTP)   3,522.9 2,863.0 3,403.8 4,767.2 4,518.7 3,835.8 0.0 0.0   Net earnings   2,747.8 2,233.0 2,654.4 3,724.0 3,522.9 2,991.7 0.0 0.0   Pre-tax profit without non-rec. items   3,523 2,863 3,404 4,767 4,519 3,836 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   5,936 7,186 8,727 8,620 11,523 13,513 0.0 0.0   Shareholders equity total   7,172 7,405 9,059 11,783 12,306 15,298 14,248 14,248   Interest-bearing liabilities   1,163 1,032 947 861 1,974 1,114 0.0 0.0   Balance sheet total (assets)   11,558 10,903 13,719 15,783 17,559 19,071 14,248 14,248   Net Debt   -2,321 -187 -430 -2,815 1,543 -336 -14,248 -14,248     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   6,628 6,129 7,105 8,710 8,967 9,073 0.0 0.0   Gross profit growth   20.1% -7.5% 15.9% 22.6% 2.9% 1.2% -100.0% 0.0%   Employees   3 4 3 4 4 5 0 0   Employee growth %   0.0% 33.3% -25.0% 33.3% 0.0% 25.0% -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)   11,558 10,903 13,719 15,783 17,559 19,071 14,248 14,248   Balance sheet change%   34.2% -5.7% 25.8% 15.0% 11.3% 8.6% -25.3% 0.0%   Added value   4,012.0 3,473.4 4,288.7 5,740.4 5,492.7 5,004.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -350 667 685 -1,033 1,945 823 -13,513 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   53.5% 47.2% 48.3% 55.3% 50.9% 42.3% 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 %   35.2% 25.7% 27.9% 32.6% 27.4% 21.2% 0.0% 0.0%   ROI %   48.3% 32.9% 35.7% 41.1% 33.0% 24.7% 0.0% 0.0%   ROE %   47.4% 30.6% 32.2% 35.7% 29.2% 21.7% 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 %   62.1% 67.9% 66.2% 74.8% 70.2% 80.3% 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, %   -57.9% -5.4% -10.0% -49.0% 27.9% -6.7% 0.0% 0.0%   Gearing %   16.2% 13.9% 10.4% 7.3% 16.0% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.6% 2.9% 5.3% 3.6% 3.2% 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   1.9 1.7 1.5 2.6 1.2 1.6 0.0 0.0   Current Ratio   1.9 1.7 1.5 2.5 1.2 1.6 0.0 0.0   Cash and cash equivalent   3,484.4 1,218.7 1,376.4 3,676.8 431.8 1,450.1 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   2,655.3 1,571.2 1,576.2 4,348.7 1,123.6 2,156.4 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   1,337 868 1,430 1,435 1,373 1,001 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,337 868 1,430 1,435 1,381 1,001 0 0   EBIT / employee   1,182 723 1,144 1,204 1,142 768 0 0   Net earnings / employee   916 558 885 931 881 598 0 0