Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS INVEST, EBELTOFT 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   1.2% 1.7% 2.4% 1.9% 2.3% 3.5% 15.1% 14.8%   Credit score (0-100)   83 74 63 69 64 53 13 14   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   58.3 2.4 0.0 0.8 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -5.0 56.2 116 155 85.5 65.5 0.0 0.0   EBITDA   -5.0 -15.0 -250 -187 -247 -243 0.0 0.0   EBIT   -5.0 -15.0 -250 -187 -247 -243 0.0 0.0   Pre-tax profit (PTP)   706.5 618.2 290.9 933.0 997.5 -23.2 0.0 0.0   Net earnings   707.7 622.8 348.3 977.1 1,055.0 38.6 0.0 0.0   Pre-tax profit without non-rec. items   706 618 291 933 997 -23.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,636 2,659 2,603 3,300 3,535 2,323 253 253   Interest-bearing liabilities   14.6 416 438 405 541 548 0.0 0.0   Balance sheet total (assets)   2,657 3,145 3,258 3,975 4,389 2,969 253 253   Net Debt   13.5 387 426 398 513 547 -253 -253     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -5.0 56.2 116 155 85.5 65.5 0.0 0.0   Gross profit growth   0.0% 0.0% 106.9% 33.6% -45.0% -23.4% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   2,657 3,145 3,258 3,975 4,389 2,969 253 253   Balance sheet change%   36.6% 18.4% 3.6% 22.0% 10.4% -32.4% -91.5% 0.0%   Added value   -5.0 -15.0 -249.7 -187.0 -246.6 -243.4 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   100.0% -26.7% -214.6% -120.3% -288.4% -371.8% 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 %   30.7% 21.5% 9.5% 26.2% 24.2% 0.4% 0.0% 0.0%   ROI %   30.8% 21.8% 9.9% 27.8% 26.0% 0.4% 0.0% 0.0%   ROE %   31.0% 23.5% 13.2% 33.1% 30.9% 1.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.2% 84.5% 79.9% 83.0% 80.5% 78.3% 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, %   -270.7% -2,575.1% -170.8% -212.8% -208.1% -224.6% 0.0% 0.0%   Gearing %   0.6% 15.6% 16.8% 12.3% 15.3% 23.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.8% 3.1% 3.2% 3.4% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.1 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.1 0.8 0.7 0.6 0.7 0.1 0.0 0.0   Cash and cash equivalent   1.0 28.8 11.8 6.7 27.5 1.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -18.7 -117.6 -208.0 -236.5 -241.8 -550.1 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -8 -125 -94 -123 -122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 -125 -94 -123 -122 0 0   EBIT / employee   0 -8 -125 -94 -123 -122 0 0   Net earnings / employee   0 311 174 489 528 19 0 0