CVR number 38467603
Industry 68.3110 Real estate agencies

JEM ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  10.8% 11.7% 13.3% 11.7% 9.3%  
Credit score (0-100)  24 20 16 20 25  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 -0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  151 41.3 -12.5 27.3 15.5  
EBITDA  70.5 -23.9 -13.2 27.3 15.5  
EBIT  70.5 -23.9 -13.2 27.3 15.5  
Pre-tax profit (PTP)  76.3 -21.0 -14.1 24.9 15.5  
Net earnings  57.2 -26.9 -14.1 24.4 11.6  
Pre-tax profit without non-rec. items  76.3 -21.0 -14.1 24.9 15.5  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  45.2 18.2 4.1 28.5 40.1  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  158 65.7 33.7 33.4 60.1  
Net Debt  -68.7 -44.7 -7.3 -6.0 -35.7  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  151 41.3 -12.5 27.3 15.5  
Gross profit growth  -25.0% -72.6% 0.0% 0.0% -43.0%  
Employees  1 0 0 0 0  
Employee growth %  0.0% -100.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  158 66 34 33 60  
Balance sheet change%  -19.8% -58.5% -48.6% -0.9% 79.9%  
Added value  70.5 -23.9 -13.2 27.3 15.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 1.0 2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  46.7% -57.8% 105.2% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  42.1% -16.1% -26.5% 81.2% 33.2%  
ROI %  309.6% -56.8% -118.1% 167.5% 45.3%  
ROE %  47.1% -85.0% -126.8% 149.8% 33.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  29.5% 27.8% 12.1% 85.2% 66.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -97.5% 187.1% 55.2% -21.9% -229.7%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  45.7% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.8 1.4 1.1 6.8 3.0  
Current Ratio  1.7 1.4 1.1 6.8 3.0  
Cash and cash equivalent  68.7 44.7 7.3 6.0 35.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  64.3 18.2 4.1 28.5 40.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  70 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  70 0 0 0 0  
EBIT / employee  70 0 0 0 0  
Net earnings / employee  57 0 0 0 0