Jacobi Byg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 4.8% 2.0% 1.4% 4.9%  
Credit score (0-100)  0 45 67 78 43  
Credit rating  N/A BBB A A BBB  
Credit limit (kDKK)  0.0 0.0 0.4 36.2 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 4,755 6,819 8,728 5,759  
EBITDA  0.0 486 1,433 1,337 -27.8  
EBIT  0.0 357 1,162 984 -368  
Pre-tax profit (PTP)  0.0 368.4 1,205.0 990.8 -361.2  
Net earnings  0.0 287.3 939.5 768.4 -323.2  
Pre-tax profit without non-rec. items  0.0 368 1,205 991 -361  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 789 1,081 1,215 908  
Shareholders equity total  0.0 327 1,267 1,739 957  
Interest-bearing liabilities  0.0 57.4 0.0 56.0 411  
Balance sheet total (assets)  0.0 2,397 2,712 4,115 2,370  

Net Debt  0.0 -939 -718 -1,124 -513  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 4,755 6,819 8,728 5,759  
Gross profit growth  0.0% 0.0% 43.4% 28.0% -34.0%  
Employees  0 11 13 17 14  
Employee growth %  0.0% 0.0% 18.2% 30.8% -17.6%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 2,397 2,712 4,115 2,370  
Balance sheet change%  0.0% 0.0% 13.1% 51.8% -42.4%  
Added value  0.0 485.7 1,432.7 1,254.5 -27.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 760 -28 -269 -648  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 -1.0  

Profitability 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 7.5% 17.0% 11.3% -6.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 15.7% 47.4% 29.8% -10.5%  
ROI %  0.0% 90.6% 140.9% 64.9% -21.2%  
ROE %  0.0% 87.8% 117.9% 51.1% -24.0%  

Solidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 13.7% 46.7% 42.3% 40.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -193.3% -50.1% -84.1% 1,844.2%  
Gearing %  0.0% 17.5% 0.0% 3.2% 42.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 26.2% 22.3% 99.1% 9.1%  

Liquidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.7 1.1 1.2 1.0  
Current Ratio  0.0 0.7 1.1 1.2 1.0  
Cash and cash equivalent  0.0 996.1 718.4 1,179.5 923.7  

Capital use efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 -544.6 160.3 549.4 36.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 44 110 74 -2  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 44 110 79 -2  
EBIT / employee  0 32 89 58 -26  
Net earnings / employee  0 26 72 45 -23