Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.B. Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   2.2% 1.9% 1.1% 1.4% 1.3% 1.3% 8.9% 8.9%   Credit score (0-100)   68 71 83 77 79 79 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 95.0 13.9 16.7 108.1 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   136 767 823 446 650 1,579 0.0 0.0   EBITDA   136 767 823 446 650 1,579 0.0 0.0   EBIT   9.4 225 264 -114 89.9 838 0.0 0.0   Pre-tax profit (PTP)   -72.7 -171.4 -207.9 -540.0 -351.8 -309.0 0.0 0.0   Net earnings   -56.7 -133.7 -162.1 -421.2 -274.4 -241.0 0.0 0.0   Pre-tax profit without non-rec. items   -72.7 -171 -208 -540 -352 -309 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   23,735 23,890 23,416 22,856 23,896 29,755 0.0 0.0   Shareholders equity total   399 265 2,103 1,682 1,407 5,377 5,307 5,307   Interest-bearing liabilities   3,537 22,561 21,469 21,110 21,837 23,788 0.0 0.0   Balance sheet total (assets)   29,147 24,281 24,414 23,633 24,129 31,735 5,307 5,307   Net Debt   3,531 22,534 20,667 20,618 21,808 23,786 -5,307 -5,307     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   136 767 823 446 650 1,579 0.0 0.0   Gross profit growth   0.0% 463.1% 7.3% -45.8% 45.6% 143.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,147 24,281 24,414 23,633 24,129 31,735 5,307 5,307   Balance sheet change%   690.6% -16.7% 0.6% -3.2% 2.1% 31.5% -83.3% 0.0%   Added value   136.2 766.8 822.9 446.1 649.7 1,579.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20,688 -386 -1,033 -1,119 481 5,117 -29,755 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 3.0 -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 (%)   6.9% 29.4% 32.1% -25.5% 13.8% 53.0% 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 %   0.1% 0.8% 1.1% -0.5% 0.4% 3.0% 0.0% 0.0%   ROI %   0.2% 1.7% 1.1% -0.5% 0.4% 3.1% 0.0% 0.0%   ROE %   -13.3% -40.3% -13.7% -22.3% -17.8% -7.1% 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 %   1.4% 1.1% 8.6% 7.1% 5.8% 16.9% 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, %   2,592.9% 2,938.6% 2,511.4% 4,622.0% 3,356.7% 1,506.0% 0.0% 0.0%   Gearing %   887.5% 8,518.4% 1,021.0% 1,255.4% 1,551.9% 442.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 3.0% 2.1% 2.0% 2.1% 5.0% 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   0.2 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   6.6 27.7 801.7 492.4 28.5 2.6 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   -23,176.3 -23,260.8 -20,874.7 -20,671.4 -21,911.0 -23,085.7 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   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