Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBS Byg & Rådgivning 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 2024/6 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   13.4% 4.8% 2.5% 16.8% 20.2% 21.4% 16.6% 16.6%   Credit score (0-100)   18 44 61 9 5 1 10 10   Credit rating   BB BBB BBB BB B B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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 2024/6 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,392 1,560 1,315 227 -17.0 -20.7 0.0 0.0   EBITDA   956 152 772 -59.4 -17.0 -20.7 0.0 0.0   EBIT   956 152 772 -59.4 -17.0 -20.7 0.0 0.0   Pre-tax profit (PTP)   942.0 134.7 784.8 63.6 41.0 -10.3 0.0 0.0   Net earnings   942.0 134.7 601.5 49.6 31.8 -8.0 0.0 0.0   Pre-tax profit without non-rec. items   942 135 785 63.6 41.0 -10.3 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 2024/6 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,549 1,683 2,285 1,230 532 524 23.7 23.7   Interest-bearing liabilities   65.0 400 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,942 2,565 3,583 1,753 550 533 23.7 23.7   Net Debt   -1,502 -961 -2,216 -60.0 -27.2 -6.5 -23.7 -23.7     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 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   1,392 1,560 1,315 227 -17.0 -20.7 0.0 0.0   Gross profit growth   205.3% 12.1% -15.8% -82.7% 0.0% -21.9% 0.0% 0.0%   Employees   2 2 1 1 0 0 0 0   Employee growth %   100.0% 0.0% -50.0% 0.0% -100.0% 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)   1,942 2,565 3,583 1,753 550 533 24 24   Balance sheet change%   368.0% 32.1% 39.7% -51.1% -68.6% -3.1% -95.5% 0.0%   Added value   956.0 151.6 771.9 -59.4 -17.0 -20.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 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 (%)   68.7% 9.7% 58.7% -26.2% 100.0% 100.0% 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 %   81.1% 6.7% 25.9% 2.4% 3.6% -1.9% 0.0% 0.0%   ROI %   100.1% 8.2% 36.5% 3.7% 4.7% -1.9% 0.0% 0.0%   ROE %   105.8% 8.3% 30.3% 2.8% 3.6% -1.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Equity ratio %   79.8% 65.6% 63.8% 70.2% 96.7% 98.3% 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, %   -157.1% -633.6% -287.1% 101.0% 160.3% 31.6% 0.0% 0.0%   Gearing %   4.2% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.5% 7.3% 6.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Quick Ratio   4.9 2.9 2.8 3.4 29.9 58.0 0.0 0.0   Current Ratio   4.9 2.9 2.8 3.4 29.9 58.0 0.0 0.0   Cash and cash equivalent   1,567.0 1,360.8 2,216.2 60.0 27.2 6.5 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 2024/6 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   1,549.0 1,683.2 2,284.7 1,230.3 531.8 523.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   478 76 772 -59 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   478 76 772 -59 0 0 0 0   EBIT / employee   478 76 772 -59 0 0 0 0   Net earnings / employee   471 67 602 50 0 0 0 0