Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOB BOOSTER DENMARK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.4% 0.9% 1.1% 1.0% 5.4% 4.1% 15.3% 15.3%   Credit score (0-100)   80 91 84 85 41 48 13 13   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   12.5 170.8 84.5 113.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,665 2,583 2,018 2,068 174 336 0.0 0.0   EBITDA   458 738 662 758 -356 219 0.0 0.0   EBIT   455 684 608 705 -410 99.9 0.0 0.0   Pre-tax profit (PTP)   452.6 682.4 573.0 697.8 -412.6 99.9 0.0 0.0   Net earnings   345.8 528.4 446.1 537.3 -316.3 59.9 0.0 0.0   Pre-tax profit without non-rec. items   453 682 573 698 -413 99.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 261 208 154 101 0.0 0.0 0.0   Shareholders equity total   792 1,070 988 1,079 226 286 161 161   Interest-bearing liabilities   0.0 36.2 1.0 0.6 163 19.6 0.0 0.0   Balance sheet total (assets)   1,242 1,770 1,690 1,424 539 376 161 161   Net Debt   -587 -645 -949 -727 53.8 -214 -161 -161     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,665 2,583 2,018 2,068 174 336 0.0 0.0   Gross profit growth   26.9% 55.1% -21.8% 2.5% -91.6% 92.4% -100.0% 0.0%   Employees   2 3 2 1 1 1 0 0   Employee growth %   100.0% 50.0% -33.3% -50.0% 0.0% 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)   1,242 1,770 1,690 1,424 539 376 161 161   Balance sheet change%   6.6% 42.6% -4.5% -15.7% -62.2% -30.2% -57.3% 0.0%   Added value   458.5 737.9 661.7 758.1 -356.3 219.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 208 -107 -107 -107 -220 0 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   27.3% 26.5% 30.1% 34.1% -234.9% 29.8% 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 %   37.7% 45.4% 35.2% 45.2% -41.7% 21.8% 0.0% 0.0%   ROI %   52.6% 69.3% 56.1% 68.1% -55.8% 28.8% 0.0% 0.0%   ROE %   46.5% 56.7% 43.3% 52.0% -48.5% 23.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   69.3% 64.2% 62.6% 76.2% 41.9% 75.9% 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, %   -128.0% -87.4% -143.5% -95.9% -15.1% -97.8% 0.0% 0.0%   Gearing %   0.0% 3.4% 0.1% 0.1% 72.4% 6.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 11.0% 193.8% 815.1% 3.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.5 2.8 2.4 3.5 1.3 3.7 0.0 0.0   Current Ratio   2.7 2.4 2.0 3.5 1.3 3.7 0.0 0.0   Cash and cash equivalent   586.9 680.8 950.4 727.6 109.7 233.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   760.9 857.3 706.6 851.4 80.3 241.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   229 246 331 758 -356 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   229 246 331 758 -356 219 0 0   EBIT / employee   228 228 304 705 -410 100 0 0   Net earnings / employee   173 176 223 537 -316 60 0 0