Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JTOX 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   5.7% 4.1% 2.6% 3.9% 4.2% 6.6% 15.8% 15.5%   Credit score (0-100)   42 50 61 49 48 35 12 13   Credit rating   BBB BBB BBB BBB 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   802 1,521 1,244 1,250 1,163 725 0.0 0.0   EBITDA   46.0 500 273 278 230 -248 0.0 0.0   EBIT   12.0 491 272 278 230 -248 0.0 0.0   Pre-tax profit (PTP)   11.0 491.0 267.0 274.0 225.0 -248.9 0.0 0.0   Net earnings   3.0 383.0 207.0 213.0 175.0 -248.9 0.0 0.0   Pre-tax profit without non-rec. items   11.0 491 267 274 225 -249 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   11.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   178 561 548 511 586 237 137 137   Interest-bearing liabilities   2.0 2.0 1.0 1.0 1.0 0.7 0.0 0.0   Balance sheet total (assets)   310 938 1,038 814 895 431 137 137   Net Debt   -189 -385 -673 -341 -380 -233 -137 -137     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   802 1,521 1,244 1,250 1,163 725 0.0 0.0   Gross profit growth   -31.1% 89.7% -18.2% 0.5% -7.0% -37.7% -100.0% 0.0%   Employees   2 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)   310 938 1,038 814 895 431 137 137   Balance sheet change%   -74.8% 202.6% 10.7% -21.6% 10.0% -51.8% -68.1% 0.0%   Added value   46.0 500.0 273.0 278.0 230.0 -247.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -19 -2 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 -1.0 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 (%)   1.5% 32.3% 21.9% 22.2% 19.8% -34.2% 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 %   1.6% 78.7% 27.5% 30.0% 26.9% -37.3% 0.0% 0.0%   ROI %   4.3% 132.2% 48.9% 52.4% 41.9% -60.0% 0.0% 0.0%   ROE %   1.1% 103.7% 37.3% 40.2% 31.9% -60.5% 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 %   57.4% 59.8% 52.8% 62.8% 65.5% 55.1% 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, %   -410.9% -77.0% -246.5% -122.7% -165.2% 94.2% 0.0% 0.0%   Gearing %   1.1% 0.4% 0.2% 0.2% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   100.0% 0.0% 333.3% 400.0% 500.0% 164.1% 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   2.1 2.4 2.1 2.6 2.8 2.1 0.0 0.0   Current Ratio   2.1 2.4 2.1 2.6 2.8 2.1 0.0 0.0   Cash and cash equivalent   191.0 387.0 674.0 342.0 381.0 233.8 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   149.0 541.0 528.0 492.0 566.0 214.6 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   23 250 137 139 115 -124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 250 137 139 115 -124 0 0   EBIT / employee   6 246 136 139 115 -124 0 0   Net earnings / employee   2 192 104 107 88 -124 0 0