Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JONES LANG LASALLE SERVICES 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% 0.9% 0.9%   Bankruptcy risk   9.3% 6.0% 17.1% 4.1% 15.8% 24.5% 16.9% 16.6%   Credit score (0-100)   28 40 9 48 11 2 10 10   Credit rating   BB BBB BB BBB BB B 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 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   3,367 5,443 4,152 4,983 4,573 4,415 0.0 0.0   EBITDA   705 2,963 -1,761 958 -1,013 -2,229 0.0 0.0   EBIT   705 2,963 -1,761 958 -1,013 -2,229 0.0 0.0   Pre-tax profit (PTP)   670.2 2,910.6 -1,779.2 911.3 -1,100.9 -2,451.8 0.0 0.0   Net earnings   670.2 2,910.6 -1,779.2 911.3 -1,100.9 -2,451.8 0.0 0.0   Pre-tax profit without non-rec. items   670 2,911 -1,779 911 -1,101 -2,452 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,630 1,281 -468 413 -688 -3,140 -3,267 -3,267   Interest-bearing liabilities   2,934 5,533 1,340 2,953 3,759 3,454 3,267 3,267   Balance sheet total (assets)   4,498 10,624 5,990 7,046 8,473 6,746 0.0 0.0   Net Debt   1,177 4,700 -1,057 -221 -15.3 2,039 3,267 3,267     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   3,367 5,443 4,152 4,983 4,573 4,415 0.0 0.0   Gross profit growth   0.0% 61.7% -23.7% 20.0% -8.2% -3.4% -100.0% 0.0%   Employees   5 5 10 7 8 8 0 0   Employee growth %   25.0% 0.0% 100.0% -30.0% 14.3% 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)   4,498 10,624 5,990 7,046 8,473 6,746 0 0   Balance sheet change%   70.9% 136.2% -43.6% 17.6% 20.3% -20.4% -100.0% 0.0%   Added value   705.4 2,962.5 -1,760.6 958.3 -1,013.1 -2,228.6 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 0 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 -1.0 1.0 -1.0 -2.0 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 (%)   21.0% 54.4% -42.4% 19.2% -22.2% -50.5% 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 %   12.8% 35.4% -20.6% 14.2% -12.5% -23.3% 0.0% 0.0%   ROI %   24.4% 60.4% -42.9% 40.7% -28.4% -61.4% 0.0% 0.0%   ROE %   18.8% 100.7% -48.9% 28.5% -24.8% -32.2% 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 %   -26.6% 12.1% -7.2% 5.9% -7.5% -31.8% -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, %   166.9% 158.7% 60.0% -23.1% 1.5% -91.5% 0.0% 0.0%   Gearing %   -180.0% 432.0% -286.6% 715.2% -546.4% -110.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.2% 0.5% 2.2% 2.6% 6.5% 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   0.7 1.1 0.9 1.1 0.9 0.7 0.0 0.0   Current Ratio   0.7 1.1 0.9 1.1 0.9 0.7 0.0 0.0   Cash and cash equivalent   1,756.9 832.2 2,397.5 3,174.4 3,774.2 1,414.4 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   -1,629.8 1,340.5 -467.7 412.9 -688.0 -3,139.8 -1,633.4 -1,633.4   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   141 593 -176 137 -127 -279 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 593 -176 137 -127 -279 0 0   EBIT / employee   141 593 -176 137 -127 -279 0 0   Net earnings / employee   134 582 -178 130 -138 -306 0 0