Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.T.B. Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.0% 4.7% 5.1% 2.9% 4.9% 1.9% 8.3% 8.3%   Credit score (0-100)   51 46 43 56 44 68 29 29   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   -4,871 0 0 0 0 0 0 0   Gross profit   -4,871 37,283 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   -4,892 37,234 -605 -103 -29.2 -109 0.0 0.0   EBIT   -4,892 37,234 -605 -103 -29.2 -109 0.0 0.0   Pre-tax profit (PTP)   -5,000.2 37,088.4 -1,250.8 1,509.1 -973.1 457.9 0.0 0.0   Net earnings   -4,971.7 37,131.1 -1,077.9 1,177.4 -759.1 356.9 0.0 0.0   Pre-tax profit without non-rec. items   -5,000 37,088 -1,251 1,509 -973 458 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   0.0 1,184 0.0 0.0 0.0 4,539 0.0 0.0   Shareholders equity total   52,904 90,036 19,958 21,135 10,376 10,733 10,004 10,004   Interest-bearing liabilities   2,863 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,869 90,297 20,275 21,292 10,546 11,164 10,004 10,004   Net Debt   2,862 -87,072 -19,255 -20,730 -9,889 -4,639 -10,004 -10,004     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   -4,871 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -4,871 37,283 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   55,869 90,297 20,275 21,292 10,546 11,164 10,004 10,004   Balance sheet change%   -7.1% 61.6% -77.5% 5.0% -50.5% 5.9% -10.4% 0.0%   Added value   -4,892.5 37,233.6 -605.3 -103.5 -29.2 -109.0 0.0 0.0   Added value %   100.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,184 -1,184 0 0 4,539 -4,539 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A EBITDA %   100.4% 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 (%)   100.4% 99.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   102.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   102.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   102.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -8.4% 51.0% -0.4% 10.0% 2.7% 5.6% 0.0% 0.0%   ROI %   -8.5% 51.1% -0.4% 10.1% 2.7% 5.8% 0.0% 0.0%   ROE %   -9.0% 52.0% -2.0% 5.7% -4.8% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   94.7% 99.7% 98.4% 99.3% 98.4% 96.1% 100.0% 100.0%   Relative indebtedness %   -60.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -60.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -58.5% -233.9% 3,181.0% 20,030.4% 33,866.1% 4,254.7% 0.0% 0.0%   Gearing %   5.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 10.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   0.0 340.4 64.0 183.7 62.2 15.4 0.0 0.0   Current Ratio   0.0 340.4 64.0 183.7 62.2 15.4 0.0 0.0   Cash and cash equivalent   0.3 87,072.4 19,255.1 20,729.8 9,888.9 4,639.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 %   -2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,841.9 88,851.9 974.1 682.8 1,125.8 6,193.4 0.0 0.0   Net working capital %   58.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   -4,871 0 0 0 0 0 0 0   Added value / employee   -4,892 37,234 -605 -103 -29 -109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4,892 37,234 -605 -103 -29 -109 0 0   EBIT / employee   -4,892 37,234 -605 -103 -29 -109 0 0   Net earnings / employee   -4,972 37,131 -1,078 1,177 -759 357 0 0