Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JMC Group 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 N/A 2019 N/A 2020 N/A 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% 5.2% 5.2%   Bankruptcy risk   0.0% 0.0% 0.0% 2.9% 1.5% 0.6% 7.1% 7.1%   Credit score (0-100)   0 0 0 57 75 97 34 34   Credit rating   N/A N/A N/A BBB A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 34.5 1,632.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 3,408 11,016 15,350 0.0 0.0   EBITDA   0.0 0.0 0.0 2,502 3,807 5,635 0.0 0.0   EBIT   0.0 0.0 0.0 2,502 3,730 5,525 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 2,500.0 3,493.1 5,617.8 0.0 0.0   Net earnings   0.0 0.0 0.0 1,950.0 2,679.0 4,322.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 2,500 3,493 5,618 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 738 920 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 1,990 4,669 8,742 7,742 7,742   Interest-bearing liabilities   0.0 0.0 0.0 0.0 471 187 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 4,310 15,208 20,193 7,742 7,742   Net Debt   0.0 0.0 0.0 -656 -2,523 -4,850 -7,742 -7,742     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 3,408 11,016 15,350 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 223.3% 39.3% -100.0% 0.0%   Employees   0 0 0 2 10 12 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 400.0% 20.0% -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)   0 0 0 4,310 15,208 20,193 7,742 7,742   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 252.8% 32.8% -61.7% 0.0%   Added value   0.0 0.0 0.0 2,502.5 3,729.8 5,634.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 661 72 -920 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 73.4% 33.9% 36.0% 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 %   0.0% 0.0% 0.0% 58.1% 38.2% 32.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 100.8% 82.6% 67.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 98.0% 80.5% 64.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 46.2% 30.7% 43.3% 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, %   0.0% 0.0% 0.0% -26.2% -66.3% -86.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 10.1% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 100.5% 28.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 2.3 1.3 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.3 1.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 655.8 2,993.8 5,037.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 2,352.9 2,608.8 7,723.3 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 N/A 2019 N/A 2020 N/A 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   0 0 0 1,251 373 470 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,251 381 470 0 0   EBIT / employee   0 0 0 1,251 373 460 0 0   Net earnings / employee   0 0 0 975 268 360 0 0