Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Juul og Bang Invest 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.5% 1.6% 1.2% 0.9% 11.6% 11.6%   Credit score (0-100)   0 0 78 75 83 88 19 20   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 6.1 2.6 52.3 307.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 479 363 512 2,149 0.0 0.0   EBITDA   0.0 0.0 486 334 498 410 0.0 0.0   EBIT   0.0 0.0 465 359 498 2,135 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 192.7 86.9 239.8 1,872.9 0.0 0.0   Net earnings   0.0 0.0 170.1 324.5 185.1 1,247.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 193 86.9 240 1,873 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 12,000 12,025 12,025 13,750 0.0 0.0   Shareholders equity total   0.0 0.0 1,293 1,618 1,803 3,051 3,001 3,001   Interest-bearing liabilities   0.0 0.0 10,205 10,154 9,997 9,918 0.0 0.0   Balance sheet total (assets)   0.0 0.0 12,102 12,054 12,147 13,821 3,001 3,001   Net Debt   0.0 0.0 10,138 10,154 9,877 9,878 -3,001 -3,001     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 0.0 479 363 512 2,149 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -24.2% 41.0% 319.9% -100.0% 0.0%   Employees   0 0 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)   0 0 12,102 12,054 12,147 13,821 3,001 3,001   Balance sheet change%   0.0% 0.0% 0.0% -0.4% 0.8% 13.8% -78.3% 0.0%   Added value   0.0 0.0 465.4 359.5 498.4 2,135.0 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 12,000 25 0 1,725 -13,750 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 0.0% 97.2% 99.0% 97.4% 99.4% 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% 0.0% 3.8% 3.0% 4.1% 16.4% 0.0% 0.0%   ROI %   0.0% 0.0% 4.0% 3.1% 4.2% 16.8% 0.0% 0.0%   ROE %   0.0% 0.0% 13.2% 22.3% 10.8% 51.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 10.7% 13.4% 14.8% 22.1% 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, %   0.0% 0.0% 2,086.7% 3,035.7% 1,981.9% 2,409.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 788.9% 627.6% 554.4% 325.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.3% 2.7% 2.6% 2.6% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.1 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 66.0 0.0 119.6 39.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 0.0 -1,307.3 -1,315.4 -1,108.1 -1,096.1 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 465 359 498 2,135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 486 334 498 410 0 0   EBIT / employee   0 0 465 359 498 2,135 0 0   Net earnings / employee   0 0 170 324 185 1,248 0 0