Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBO Entreprenør 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% 9.9% 9.9%   Bankruptcy risk   12.7% 5.9% 5.1% 3.3% 2.7% 2.1% 15.2% 14.9%   Credit score (0-100)   20 41 43 53 60 66 13 14   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   448 832 720 1,029 1,299 1,223 0.0 0.0   EBITDA   -80.5 128 105 154 405 346 0.0 0.0   EBIT   -80.5 125 98.8 136 370 262 0.0 0.0   Pre-tax profit (PTP)   -87.6 121.1 92.1 130.1 364.7 257.1 0.0 0.0   Net earnings   -69.8 94.4 71.7 101.1 286.2 196.8 0.0 0.0   Pre-tax profit without non-rec. items   -87.6 121 92.1 130 365 257 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   0.0 27.8 81.7 63.7 113 274 0.0 0.0   Shareholders equity total   -19.8 74.6 146 247 419 498 326 326   Interest-bearing liabilities   95.6 139 218 53.2 142 201 0.0 0.0   Balance sheet total (assets)   169 453 642 785 1,092 1,095 326 326   Net Debt   70.5 -136 -0.0 -290 -178 -288 -326 -326     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   448 832 720 1,029 1,299 1,223 0.0 0.0   Gross profit growth   0.0% 85.6% -13.5% 43.0% 26.2% -5.8% -100.0% 0.0%   Employees   2 2 2 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 33.3% -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)   169 453 642 785 1,092 1,095 326 326   Balance sheet change%   0.0% 168.6% 41.7% 22.2% 39.0% 0.3% -70.2% 0.0%   Added value   -80.5 127.6 104.9 154.3 388.4 345.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 26 48 -36 14 78 -274 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -18.0% 15.1% 13.7% 13.2% 28.5% 21.4% 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 %   -42.7% 39.7% 18.0% 19.1% 39.5% 24.1% 0.0% 0.0%   ROI %   -84.2% 82.0% 33.2% 39.2% 84.4% 41.6% 0.0% 0.0%   ROE %   -41.3% 77.5% 64.9% 51.4% 85.9% 42.9% 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 %   -10.5% 16.4% 22.8% 31.9% 38.4% 45.5% 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, %   -87.6% -106.3% -0.0% -188.0% -44.1% -83.1% 0.0% 0.0%   Gearing %   -482.9% 186.6% 149.0% 21.5% 33.8% 40.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.9% 5.3% 3.8% 4.5% 5.8% 3.5% 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   0.9 1.1 1.0 1.2 1.2 1.1 0.0 0.0   Current Ratio   0.9 1.1 1.2 1.4 1.5 1.4 0.0 0.0   Cash and cash equivalent   25.1 274.9 218.0 343.2 320.3 488.1 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   -19.8 48.0 80.7 198.0 308.5 226.9 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   -40 64 52 51 129 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 64 52 51 135 86 0 0   EBIT / employee   -40 63 49 45 123 66 0 0   Net earnings / employee   -35 47 36 34 95 49 0 0