Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJ GRUPPEN A/S 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 N/A 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% 6.1% 6.1%   Bankruptcy risk   0.0% 1.7% 2.5% 0.8% 1.2% 6.0% 10.8% 10.5%   Credit score (0-100)   0 74 62 92 82 38 23 23   Credit rating   N/A A BBB AA A BBB BB BB   Credit limit (kDKK)   0.0 3.0 0.0 650.5 180.2 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 N/A 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   0.0 3,559 5,223 6,649 10,665 7,413 0.0 0.0   EBITDA   0.0 694 699 2,478 4,285 220 0.0 0.0   EBIT   0.0 306 221 1,866 3,598 -83.5 0.0 0.0   Pre-tax profit (PTP)   0.0 156.0 102.6 1,723.1 3,519.8 -325.3 0.0 0.0   Net earnings   0.0 118.5 74.9 1,335.7 2,719.0 -282.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 156 103 1,723 3,520 -325 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 1,384 1,640 1,882 2,014 304 0.0 0.0   Shareholders equity total   0.0 2,852 2,927 4,263 2,982 118 -282 -282   Interest-bearing liabilities   0.0 1,990 1,220 1,013 389 2,358 1,212 1,212   Balance sheet total (assets)   0.0 7,000 8,096 9,025 8,245 5,510 930 930   Net Debt   0.0 1,986 828 -1,219 389 2,358 1,212 1,212     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,559 5,223 6,649 10,665 7,413 0.0 0.0   Gross profit growth   0.0% 0.0% 46.8% 27.3% 60.4% -30.5% -100.0% 0.0%   Employees   0 13 12 12 12 10 0 0   Employee growth %   0.0% 0.0% -11.5% 4.3% 0.0% -16.7% -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 7,000 8,096 9,025 8,245 5,510 930 930   Balance sheet change%   0.0% 0.0% 15.7% 11.5% -8.6% -33.2% -83.1% 0.0%   Added value   0.0 694.0 698.9 2,478.0 4,210.4 219.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,670 -409 -556 -740 -2,199 -304 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 8.6% 4.2% 28.1% 33.7% -1.1% 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 %   0.0% 4.6% 3.0% 21.9% 42.0% -1.1% 0.0% 0.0%   ROI %   0.0% 6.1% 4.6% 36.5% 77.3% -2.3% 0.0% 0.0%   ROE %   0.0% 4.2% 2.6% 37.2% 75.1% -18.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 40.8% 36.2% 47.2% 36.2% 2.1% -23.3% -23.3%   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, %   0.0% 286.2% 118.5% -49.2% 9.1% 1,073.4% 0.0% 0.0%   Gearing %   0.0% 69.8% 41.7% 23.8% 13.1% 2,001.5% -429.6% -429.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.9% 7.7% 13.7% 14.8% 18.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 0.9 1.3 1.0 0.8 0.0 0.0   Current Ratio   0.0 1.1 1.1 1.3 1.0 0.8 0.0 0.0   Cash and cash equivalent   0.0 3.4 391.3 2,231.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 216.8 262.5 1,453.0 188.8 -859.0 -606.1 -606.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 53 61 206 351 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 53 61 206 357 22 0 0   EBIT / employee   0 24 19 155 300 -8 0 0   Net earnings / employee   0 9 7 111 227 -28 0 0