Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUPITER LIGHT 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.9% 19.3% 10.6% 11.7% 11.2% 11.4% 16.0% 16.0%   Credit score (0-100)   52 6 22 19 20 21 12 12   Credit rating   BBB B BB BB BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   884 -899 36.5 -22.8 -27.9 -10.8 0.0 0.0   EBITDA   68.9 -1,065 36.2 -22.8 -27.9 -10.8 0.0 0.0   EBIT   -354 -2,365 36.2 -22.8 -27.9 -10.8 0.0 0.0   Pre-tax profit (PTP)   -346.8 -2,345.1 53.3 -8.9 -13.8 1.0 0.0 0.0   Net earnings   -271.0 -2,271.5 53.3 -8.4 -13.4 1.0 0.0 0.0   Pre-tax profit without non-rec. items   -347 -2,345 53.3 -8.9 -13.8 1.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   230 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,315 43.3 96.6 88.3 74.8 75.9 -424 -424   Interest-bearing liabilities   735 46.0 0.0 0.0 32.9 33.2 424 424   Balance sheet total (assets)   3,371 584 581 566 579 592 0.0 0.0   Net Debt   253 -364 -0.9 -2.4 31.5 33.2 424 424     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   884 -899 36.5 -22.8 -27.9 -10.8 0.0 0.0   Gross profit growth   -47.7% 0.0% 0.0% 0.0% -22.6% 61.2% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -50.0% -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)   3,371 584 581 566 579 592 0 0   Balance sheet change%   -28.3% -82.7% -0.5% -2.7% 2.4% 2.1% -100.0% 0.0%   Added value   68.9 -1,065.1 36.2 -22.8 -27.9 -10.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -845 -2,601 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   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -40.0% 263.0% 99.3% 100.0% 100.0% 100.0% 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 %   -8.3% -113.4% 9.2% -1.5% -2.4% 0.6% 0.0% 0.0%   ROI %   -9.8% -142.9% 57.7% -9.6% -14.1% 3.3% 0.0% 0.0%   ROE %   -11.1% -192.7% 76.2% -9.0% -16.5% 1.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   72.9% 34.4% 78.6% 82.1% 61.9% 56.9% -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, %   366.6% 34.2% -2.4% 10.5% -112.7% -306.1% 0.0% 0.0%   Gearing %   31.7% 106.2% 0.0% 0.0% 44.0% 43.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 26.0% 1.3% 0.0% 0.0% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 7.1 1.6 29.5 12.6 10.3 0.0 0.0   Current Ratio   2.0 1.1 1.2 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   482.2 410.2 0.9 2.4 1.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,014.4 43.3 96.6 88.3 74.8 75.9 -212.1 -212.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   69 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 0 0 0 0 0 0 0   EBIT / employee   -354 0 0 0 0 0 0 0   Net earnings / employee   -271 0 0 0 0 0 0 0