Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEWA MONTAGE 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% 2.4% 2.4%   Bankruptcy risk   1.0% 3.7% 1.1% 2.8% 3.7% 4.1% 8.3% 7.8%   Credit score (0-100)   87 53 84 57 52 48 30 31   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   298.0 0.0 170.6 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   3,671 1,220 2,428 2,709 3,841 2,838 0.0 0.0   EBITDA   1,361 -511 858 678 133 138 0.0 0.0   EBIT   1,316 -586 741 551 -16.7 17.0 0.0 0.0   Pre-tax profit (PTP)   1,175.4 -469.5 694.7 494.2 -47.3 -51.0 0.0 0.0   Net earnings   918.8 -371.6 537.8 376.8 -37.5 -45.3 0.0 0.0   Pre-tax profit without non-rec. items   1,175 -470 695 494 -47.3 -51.0 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   127 249 180 359 333 260 0.0 0.0   Shareholders equity total   3,368 2,496 3,034 927 890 844 644 644   Interest-bearing liabilities   36.7 318 200 440 727 672 0.0 0.0   Balance sheet total (assets)   7,365 3,661 4,241 2,307 2,311 2,229 644 644   Net Debt   -2,954 -1,229 -1,905 439 727 672 -612 -612     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   3,671 1,220 2,428 2,709 3,841 2,838 0.0 0.0   Gross profit growth   71.9% -66.8% 99.1% 11.6% 41.8% -26.1% -100.0% 0.0%   Employees   10 7 7 7 14 9 0 0   Employee growth %   11.1% -30.0% 0.0% 0.0% 100.0% -35.7% -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)   7,365 3,661 4,241 2,307 2,311 2,229 644 644   Balance sheet change%   34.0% -50.3% 15.9% -45.6% 0.2% -3.6% -71.1% 0.0%   Added value   1,360.6 -511.1 858.3 677.7 109.9 138.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 270 -234 5 -224 -242 -260 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 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 (%)   35.9% -48.1% 30.5% 20.3% -0.4% 0.6% 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 %   21.2% -8.3% 19.8% 16.9% 0.1% 1.3% 0.0% 0.0%   ROI %   45.6% -14.6% 25.7% 23.9% 0.2% 1.9% 0.0% 0.0%   ROE %   31.6% -12.7% 19.5% 19.0% -4.1% -5.2% 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 %   45.7% 68.2% 71.5% 40.2% 38.5% 37.9% 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, %   -217.1% 240.6% -221.9% 64.8% 547.7% 486.6% 0.0% 0.0%   Gearing %   1.1% 12.7% 6.6% 47.4% 81.7% 79.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   252.3% 6.6% 33.8% 18.0% 8.6% 11.5% 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   1.7 2.8 3.2 1.2 1.2 1.3 0.0 0.0   Current Ratio   1.8 2.8 3.2 1.3 1.3 1.4 0.0 0.0   Cash and cash equivalent   2,990.5 1,547.0 2,104.7 0.3 0.0 0.0 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   2,775.6 1,452.3 2,487.9 393.8 430.0 501.1 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   136 -73 123 97 8 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 -73 123 97 9 15 0 0   EBIT / employee   132 -84 106 79 -1 2 0 0   Net earnings / employee   92 -53 77 54 -3 -5 0 0