Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JPS EJENDOMME A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   0.4% 0.5% 0.5% 0.4% 0.4% 0.4% 7.4% 7.4%   Credit score (0-100)   99 99 99 100 100 100 33 33   Credit rating   AAA AAA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   10,460.1 10,064.3 11,352.0 16,165.4 14,141.8 14,005.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,583 6,739 8,712 10,580 9,242 9,899 0.0 0.0   EBITDA   6,958 8,378 13,443 7,543 6,125 6,088 0.0 0.0   EBIT   12,258 9,678 12,029 51,222 6,125 6,088 0.0 0.0   Pre-tax profit (PTP)   6,695.1 6,744.2 9,524.4 49,630.9 3,664.9 1,824.8 0.0 0.0   Net earnings   5,152.8 1,947.6 7,426.5 38,707.0 2,746.5 1,586.1 0.0 0.0   Pre-tax profit without non-rec. items   6,695 6,744 9,524 49,631 3,665 1,825 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   263,019 273,861 253,150 296,830 296,830 296,830 0.0 0.0   Shareholders equity total   98,342 96,290 100,717 136,424 136,170 135,256 124,192 124,192   Interest-bearing liabilities   179,117 178,708 173,659 168,333 167,279 166,242 0.0 0.0   Balance sheet total (assets)   303,223 304,374 304,155 345,384 341,280 337,784 124,192 124,192   Net Debt   179,117 178,708 159,800 165,007 165,884 165,935 -124,192 -124,192     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   8,583 6,739 8,712 10,580 9,242 9,899 0.0 0.0   Gross profit growth   -3.1% -21.5% 29.3% 21.4% -12.6% 7.1% -100.0% 0.0%   Employees   4 5 3 4 4 4 0 0   Employee growth %   33.3% 25.0% -40.0% 33.3% 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)   303,223 304,374 304,155 345,384 341,280 337,784 124,192 124,192   Balance sheet change%   2.6% 0.4% -0.1% 13.6% -1.2% -1.0% -63.2% 0.0%   Added value   12,257.6 11,378.3 15,543.0 51,222.3 6,125.2 6,088.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,057 9,142 -24,225 43,680 0 0 -296,830 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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   142.8% 143.6% 138.1% 484.1% 66.3% 61.5% 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 %   3.3% 3.3% 4.1% 15.9% 1.9% 1.9% 0.0% 0.0%   ROI %   3.4% 3.4% 4.3% 16.4% 2.0% 2.0% 0.0% 0.0%   ROE %   5.4% 2.0% 7.5% 32.6% 2.0% 1.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   32.7% 31.9% 33.4% 39.7% 40.1% 40.2% 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, %   2,574.4% 2,133.0% 1,188.7% 2,187.6% 2,708.2% 2,725.6% 0.0% 0.0%   Gearing %   182.1% 185.6% 172.4% 123.4% 122.8% 122.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.8% 1.7% 1.2% 1.7% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   4.0 2.7 8.8 5.4 6.2 6.1 0.0 0.0   Current Ratio   3.2 2.2 6.2 4.4 5.1 5.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 13,859.1 3,326.0 1,395.1 307.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   27,687.1 16,692.0 42,809.5 37,507.6 35,787.5 33,074.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3,064 2,276 5,181 12,806 1,531 1,522 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,739 1,676 4,481 1,886 1,531 1,522 0 0   EBIT / employee   3,064 1,936 4,010 12,806 1,531 1,522 0 0   Net earnings / employee   1,288 390 2,475 9,677 687 397 0 0