Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. JUNGE 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% 1.1% 1.1%   Bankruptcy risk   5.0% 5.0% 20.0% 11.7% 3.9% 3.4% 16.2% 16.0%   Credit score (0-100)   45 45 6 19 50 53 11 12   Credit rating   BBB BBB B BB BBB BBB BB BB   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)  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   138 52.6 -1,103 2,786 1,558 1,327 0.0 0.0   EBITDA   138 52.6 -1,103 2,786 1,558 1,327 0.0 0.0   EBIT   129 43.6 -1,109 -757 837 1,069 0.0 0.0   Pre-tax profit (PTP)   127.5 42.6 -1,116.2 -707.8 799.6 689.0 0.0 0.0   Net earnings   98.8 32.7 -1,116.2 -848.8 833.1 689.0 0.0 0.0   Pre-tax profit without non-rec. items   127 42.6 -1,116 -708 800 689 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   145 136 0.0 2,395 3,469 3,240 0.0 0.0   Shareholders equity total   361 394 -723 -1,571 -738 -49.2 -1,251 -1,251   Interest-bearing liabilities   28.2 328 348 4,522 2,453 2,638 1,251 1,251   Balance sheet total (assets)   747 1,488 575 4,222 4,933 5,931 0.0 0.0   Net Debt   -126 310 347 4,491 2,446 2,262 1,251 1,251     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   138 52.6 -1,103 2,786 1,558 1,327 0.0 0.0   Gross profit growth   47.7% -61.8% 0.0% 0.0% -44.1% -14.8% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   747 1,488 575 4,222 4,933 5,931 0 0   Balance sheet change%   28.5% 99.2% -61.3% 633.8% 16.8% 20.2% -100.0% 0.0%   Added value   137.7 52.6 -1,103.5 2,786.0 4,379.9 1,327.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 -141 -1,147 352 -487 -3,240 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 -1.0 -2.0 1.0 2.0 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 (%)   93.4% 82.8% 100.5% -27.2% 53.7% 80.5% 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 %   19.4% 3.9% -79.6% -15.8% 18.3% 13.6% 0.0% 0.0%   ROI %   39.5% 7.8% -207.2% -23.1% 25.1% 27.0% 0.0% 0.0%   ROE %   31.7% 8.7% -230.4% -35.4% 18.2% 12.7% 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 %   48.3% 26.5% -55.7% -27.1% -13.0% -0.8% -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, %   -91.3% 589.0% -31.4% 161.2% 156.9% 170.4% 0.0% 0.0%   Gearing %   7.8% 83.4% -48.2% -287.8% -332.3% -5,356.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 0.5% 2.2% 6.0% 4.9% 4.0% 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   0.5 0.2 0.1 0.1 0.1 0.3 0.0 0.0   Current Ratio   1.6 1.2 0.4 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   153.9 18.1 1.4 31.4 7.4 375.5 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   216.1 257.9 -722.6 -4,242.3 -2,097.0 -2,742.0 -625.4 -625.4   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   138 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 0 0 0 0 0 0 0   EBIT / employee   129 0 0 0 0 0 0 0   Net earnings / employee   99 0 0 0 0 0 0 0