Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JK-Stender 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.5% 18.2% 6.8% 2.7% 3.8% 1.8% 8.6% 8.4%   Credit score (0-100)   8 8 34 59 50 71 29 29   Credit rating   B B BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,732 1,732 6,521 5,754 432 162 0.0 0.0   EBITDA   -814 -814 3,035 2,021 -599 29.5 0.0 0.0   EBIT   -834 -834 2,995 1,882 -599 29.5 0.0 0.0   Pre-tax profit (PTP)   -872.2 -872.2 2,914.0 1,825.8 11,850.2 122.9 0.0 0.0   Net earnings   -680.7 -680.7 2,268.5 1,416.7 11,982.9 93.8 0.0 0.0   Pre-tax profit without non-rec. items   -872 -872 2,914 1,826 11,850 123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   409 409 368 3,006 0.0 0.0 0.0 0.0   Shareholders equity total   -641 -641 1,628 2,987 12,470 11,429 11,322 11,322   Interest-bearing liabilities   2,004 2,004 2,508 24,417 267 252 0.0 0.0   Balance sheet total (assets)   2,563 2,563 5,043 33,614 12,841 11,700 11,322 11,322   Net Debt   207 207 -1,921 -1,557 -9,851 -9,362 -11,322 -11,322     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,732 1,732 6,521 5,754 432 162 0.0 0.0   Gross profit growth   0.0% 0.0% 276.6% -11.8% -92.5% -62.4% -100.0% 0.0%   Employees   8 8 11 11 2 1 0 0   Employee growth %   0.0% 0.0% 37.5% 0.0% -81.8% -50.0% -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)   2,563 2,563 5,043 33,614 12,841 11,700 11,322 11,322   Balance sheet change%   0.0% 0.0% 96.7% 566.5% -61.8% -8.9% -3.2% 0.0%   Added value   -813.9 -813.9 3,035.4 2,020.6 -460.3 29.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   388 -21 -81 2,498 -3,006 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 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -48.2% -48.2% 45.9% 32.7% -138.9% 18.2% 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 %   -26.0% -26.0% 72.6% 9.7% 65.4% 2.4% 0.0% 0.0%   ROI %   -41.6% -41.6% 97.5% 11.9% 59.3% 2.4% 0.0% 0.0%   ROE %   -26.6% -26.6% 108.2% 61.4% 155.0% 0.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -20.0% -20.0% 32.3% 8.9% 97.1% 97.7% 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, %   -25.4% -25.4% -63.3% -77.0% 1,643.7% -31,730.6% 0.0% 0.0%   Gearing %   -312.8% -312.8% 154.1% 817.4% 2.1% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 1.9% 3.6% 0.4% 0.5% 63.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 0.7 1.4 1.0 28.7 36.6 0.0 0.0   Current Ratio   0.7 0.7 1.4 1.0 28.7 36.6 0.0 0.0   Cash and cash equivalent   1,797.3 1,797.3 4,429.3 25,974.0 10,118.7 9,613.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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 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   -1,049.7 -1,049.7 1,259.4 -39.4 10,270.9 716.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -102 -102 276 184 -230 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -102 -102 276 184 -300 30 0 0   EBIT / employee   -104 -104 272 171 -300 30 0 0   Net earnings / employee   -85 -85 206 129 5,991 94 0 0