Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS World Media Group A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 2.7% 2.7% 0.8% 1.0% 2.0% 1.8%   Credit score (0-100)   0 0 58 59 90 88 69 71   Credit rating   N/A N/A BBB BBB AA A A A   Credit limit (mDKK)   0.0 0.0 0.0 0.0 33.2 20.3 0.0 0.1   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 130 356 318 269 269 269   Gross profit   0.0 0.0 130 356 263 223 0.0 0.0   EBITDA   0.0 0.0 27.4 32.5 36.9 10.2 0.0 0.0   EBIT   0.0 0.0 27.4 32.5 2.2 -26.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 13.4 7.4 -18.0 -48.7 0.0 0.0   Net earnings   0.0 0.0 13.4 7.4 -22.2 -46.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 27.4 32.5 -18.0 -48.7 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 3.2 2.2 0.0 0.0   Shareholders equity total   0.0 0.0 334 347 325 278 276 276   Interest-bearing liabilities   0.0 0.0 0.0 0.0 206 161 263 263   Balance sheet total (assets)   0.0 0.0 732 736 666 624 539 539   Net Debt   0.0 0.0 0.0 0.0 178 144 263 263     See the entire balance sheet 1.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 130 356 318 269 269 269   Net sales growth   0.0% 0.0% 0.0% 173.1% -10.9% -15.2% 0.0% 0.0%   Gross profit   0.0 0.0 130 356 263 223 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 173.1% -26.1% -15.4% -100.0% 0.0%   Employees   0 0 437 487 515 495 0 0   Employee growth %   0.0% 0.0% 0.0% 11.4% 5.7% -3.9% -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 0 732 736 666 624 539 539   Balance sheet change%   0.0% 0.0% 0.0% 0.6% -9.5% -6.4% -13.6% 0.0%   Added value   0.0 0.0 27.4 32.5 2.2 10.2 0.0 0.0   Added value %   0.0% 0.0% 21.0% 9.1% 0.7% 3.8% 0.0% 0.0%   Investments   0 0 0 0 543 -67 -7 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 21.0% 9.1% 11.6% 3.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 21.0% 9.1% 0.7% -9.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 21.0% 9.1% 0.8% -11.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 10.2% 2.1% -7.0% -17.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 10.2% 2.1% 3.9% -3.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 21.0% 9.1% -5.7% -18.1% 0.0% 0.0%   ROA %   0.0% 0.0% 3.7% 4.4% 0.5% -3.9% 0.0% 0.0%   ROI %   0.0% 0.0% 3.7% 4.4% 0.6% -5.1% 0.0% 0.0%   ROE %   0.0% 0.0% 4.0% 2.2% -6.6% -15.3% 0.0% 0.0%   1.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 48.8% 44.6% 51.1% 51.1%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 105.5% 127.1% 97.7% 97.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 96.6% 120.9% 97.7% 97.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 481.8% 1,410.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 63.4% 57.7% 95.5% 95.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 21.0% 13.0% 0.0% 0.0%   1.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 28.0 16.6 0.0 0.0   1.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 43.9 41.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 31.8 26.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 27.5% 28.4% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 -88.2 -3.5 -131.7 -131.7   Net working capital %   0.0% 0.0% 0.0% 0.0% -27.8% -1.3% -48.9% -48.9%   1.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 1 1 1 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 -0 0 0   Net earnings / employee   0 0 0 0 -0 -0 0 0