Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.J. FLEXSERVICE IVS 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.5% 2.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 19.9% 19.3% 16.0% 30.4% 20.3% 20.3%   Credit score (0-100)   0 0 8 8 12 1 5 5   Credit rating   N/A N/A B B BB C B B   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 660 69 0 48 48 48   Gross profit   0.0 0.0 430 9.5 -5.0 29.0 0.0 0.0   EBITDA   0.0 0.0 -43.9 9.5 -5.0 29.0 0.0 0.0   EBIT   0.0 0.0 -43.9 9.5 -5.0 29.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -45.4 9.0 -5.0 28.6 0.0 0.0   Net earnings   0.0 0.0 -49.9 9.0 -5.0 28.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -45.4 9.0 -5.0 28.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 -31.4 -22.4 -27.4 1.2 -3.3 -3.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 3.3 3.3   Balance sheet total (assets)   0.0 0.0 20.3 0.0 0.0 1.2 0.0 0.0   Net Debt   0.0 0.0 17.2 -0.0 -0.0 -1.2 3.3 3.3     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 660 69 0 48 48 48   Net sales growth   0.0% 0.0% 0.0% -89.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 430 9.5 -5.0 29.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -97.8% 0.0% 0.0% -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)   0 0 20 0 0 1 0 0   Balance sheet change%   0.0% 0.0% 0.0% -99.9% 44.4% 2,984.6% -100.0% 0.0%   Added value   0.0 0.0 -43.9 9.5 -5.0 29.0 0.0 0.0   Added value %   0.0% 0.0% -6.6% 13.8% 0.0% 60.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% -6.6% 13.8% 0.0% 60.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -6.6% 13.8% 0.0% 60.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -10.2% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -7.6% 13.1% 0.0% 59.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -7.6% 13.1% 0.0% 59.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -6.9% 13.1% 0.0% 59.1% 0.0% 0.0%   ROA %   0.0% 0.0% -84.8% 25.6% -20.1% 202.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 4,823.1% 0.0% 0.0%   ROE %   0.0% 0.0% -245.5% 88.3% -15,151.5% 4,602.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -60.7% -99.9% -99.9% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 7.8% 32.6% 0.0% 0.0% 6.8% 6.8%   Relative net indebtedness %   0.0% 0.0% 10.4% 32.6% 0.0% -2.5% 6.8% 6.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -39.2% -0.3% 0.8% -4.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.4 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 -17.2 0.0 0.0 1.2 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 365.9 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 3.1% 0.0% 0.0% 2.5% 0.0% 0.0%   Net working capital   0.0 0.0 -31.4 -22.4 -27.4 1.2 -1.6 -1.6   Net working capital %   0.0% 0.0% -4.7% -32.6% 0.0% 2.5% -3.4% -3.4%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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