Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUELS AUTO OG CAMP ApS 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  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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.2% 3.4% 2.9% 2.0% 4.3% 2.7% 10.9% 10.9%   Credit score (0-100)   67 55 58 68 47 60 22 22   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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)  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   1,510 1,519 1,597 1,787 1,566 1,901 0.0 0.0   EBITDA   398 216 308 443 194 473 0.0 0.0   EBIT   306 111 157 423 110 382 0.0 0.0   Pre-tax profit (PTP)   129.9 -6.5 68.9 341.3 36.8 266.6 0.0 0.0   Net earnings   198.0 4.4 52.2 265.5 26.1 198.8 0.0 0.0   Pre-tax profit without non-rec. items   130 -6.5 68.9 341 36.8 267 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   1,436 1,697 1,628 1,329 1,245 1,300 0.0 0.0   Shareholders equity total   458 433 485 751 777 976 896 896   Interest-bearing liabilities   2,315 2,626 2,084 1,711 1,578 1,413 0.0 0.0   Balance sheet total (assets)   3,074 3,252 2,829 3,125 3,512 3,666 896 896   Net Debt   2,302 2,607 2,079 1,695 1,556 1,408 -896 -896     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,510 1,519 1,597 1,787 1,566 1,901 0.0 0.0   Gross profit growth   45.3% 0.6% 5.2% 11.9% -12.4% 21.4% -100.0% 0.0%   Employees   0 4 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 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)   3,074 3,252 2,829 3,125 3,512 3,666 896 896   Balance sheet change%   47.6% 5.8% -13.0% 10.5% 12.4% 4.4% -75.6% 0.0%   Added value   397.8 216.2 307.5 443.4 130.4 472.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -131 156 24 -562 -167 -36 -1,300 0   Net sales trend   -1.0 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 (%)   20.3% 7.3% 9.9% 23.7% 7.0% 20.1% 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 %   11.9% 3.6% 5.2% 14.2% 3.3% 10.7% 0.0% 0.0%   ROI %   13.3% 3.9% 5.6% 16.8% 4.6% 16.1% 0.0% 0.0%   ROE %   50.8% 1.0% 11.4% 43.0% 3.4% 22.7% 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 %   14.9% 13.3% 17.2% 24.0% 22.1% 26.6% 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, %   578.7% 1,205.8% 676.1% 382.3% 803.0% 298.0% 0.0% 0.0%   Gearing %   505.3% 606.4% 429.3% 227.9% 203.1% 144.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.2% 4.8% 3.8% 4.3% 4.5% 7.7% 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   0.2 0.2 0.2 0.1 0.1 0.2 0.0 0.0   Current Ratio   1.1 1.0 0.9 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   13.3 18.9 4.5 16.1 21.8 5.1 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   103.1 35.9 -135.7 52.8 89.9 142.8 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 54 103 148 43 158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 54 103 148 65 158 0 0   EBIT / employee   0 28 52 141 37 127 0 0   Net earnings / employee   0 1 17 89 9 66 0 0