Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JM EN GROS 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% 0.4% 0.4%   Bankruptcy risk   16.1% 16.8% 8.8% 4.9% 9.0% 4.5% 16.3% 16.3%   Credit score (0-100)   12 11 28 43 26 46 11 11   Credit rating   BB BB BB BBB BB BBB 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)  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   -164 -190 -65.9 -2.7 -33.7 -7.9 0.0 0.0   EBITDA   -164 -190 -65.9 -2.7 -33.7 -7.9 0.0 0.0   EBIT   -193 -219 -95.1 -2.7 -33.7 -7.9 0.0 0.0   Pre-tax profit (PTP)   -174.6 -318.9 -142.2 -8.0 -34.3 -8.4 0.0 0.0   Net earnings   -174.6 -318.9 -142.2 -8.0 -34.3 -8.4 0.0 0.0   Pre-tax profit without non-rec. items   -175 -319 -142 -8.0 -34.3 -8.4 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   504 135 306 306 306 306 0.0 0.0   Shareholders equity total   -236 -555 -697 -705 -705 -740 -865 -865   Interest-bearing liabilities   0.0 0.0 0.0 0.0 84.0 1,253 865 865   Balance sheet total (assets)   821 433 576 576 577 576 0.0 0.0   Net Debt   -7.8 0.6 0.4 0.1 83.0 1,253 865 865     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   -164 -190 -65.9 -2.7 -33.7 -7.9 0.0 0.0   Gross profit growth   29.5% -16.2% 65.3% 96.0% -1,166.8% 76.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   821 433 576 576 577 576 0 0   Balance sheet change%   -24.2% -47.3% 33.1% 0.1% 0.2% -0.2% -100.0% 0.0%   Added value   -163.7 -190.2 -65.9 -2.7 -33.7 -7.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   401 -398 142 0 0 0 -306 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -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 (%)   117.8% 115.3% 144.2% 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 %   -14.9% -20.4% -8.3% -0.2% -2.6% -0.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -5.3% -0.6% 0.0% 0.0%   ROE %   -18.3% -50.9% -28.2% -1.4% 255.2% 62.0% 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 %   -22.4% -56.2% -54.8% -55.0% -690.0% -56.2% -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, %   4.8% -0.3% -0.6% -2.0% -246.1% -15,873.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -11.9% -169.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.3% 0.1% 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   0.1 0.1 0.1 0.1 1.0 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.1 0.1 1.5 0.1 0.0 0.0   Cash and cash equivalent   7.8 -0.6 -0.4 -0.1 0.9 -0.2 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   -860.6 -810.4 -1,123.4 -1,131.3 49.1 -1,165.6 -432.3 -432.3   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0