Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J2 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   3.9% 5.6% 5.6% 4.8% 4.9% 6.1% 20.2% 15.8%   Credit score (0-100)   52 42 42 45 43 38 5 12   Credit rating   BBB BBB BBB BBB BBB BBB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   71 0 0 0 0 0 0 0   Gross profit   68.0 -2.5 -24.5 -3.1 76.1 -7.8 0.0 0.0   EBITDA   68.0 -2.5 -24.5 -3.1 76.1 -7.8 0.0 0.0   EBIT   68.0 -2.5 -24.5 -18.0 76.1 -7.8 0.0 0.0   Pre-tax profit (PTP)   56.0 -128.5 -41.8 41.5 47.7 12.0 0.0 0.0   Net earnings   56.0 -128.5 -36.1 35.9 47.7 12.0 0.0 0.0   Pre-tax profit without non-rec. items   56.0 -129 -41.8 41.5 47.7 12.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   166 37.1 0.9 36.8 84.5 96.5 -28.5 -28.5   Interest-bearing liabilities   436 547 588 519 322 178 28.5 28.5   Balance sheet total (assets)   605 590 594 560 545 290 0.0 0.0   Net Debt   436 547 588 519 322 178 28.5 28.5     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   71 0 0 0 0 0 0 0   Net sales growth   42.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   68.0 -2.5 -24.5 -3.1 76.1 -7.8 0.0 0.0   Gross profit growth   44.7% 0.0% -881.2% 87.3% 0.0% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -99.9% -100.0% 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)   605 590 594 560 545 290 0 0   Balance sheet change%   13.3% -2.6% 0.7% -5.6% -2.8% -46.7% -100.0% 0.0%   Added value   68.0 -2.5 -24.5 -3.1 90.9 -7.8 0.0 0.0   Added value %   95.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -15 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   95.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   95.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 575.2% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   78.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   78.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   78.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.9% -19.7% -4.4% 10.1% 10.9% 5.8% 0.0% 0.0%   ROI %   12.0% -19.8% -4.5% 10.2% 12.5% 7.1% 0.0% 0.0%   ROE %   40.6% -126.6% -190.1% 190.0% 78.6% 13.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   27.4% 6.3% 0.2% 6.6% 15.5% 33.3% -100.0% -100.0%   Relative indebtedness %   618.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   618.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   641.2% -21,898.6% -2,395.5% -16,595.6% 423.4% -2,292.4% 0.0% 0.0%   Gearing %   262.7% 1,476.5% 62,448.1% 1,408.1% 381.3% 184.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.2% 2.8% 3.0% 3.0% 4.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.2 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.2 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -439.0 -452.5 -487.0 -438.5 -375.0 -149.2 -14.3 -14.3   Net working capital %   -618.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   71 0 0 0 0 0 0 0   Added value / employee   68 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 0 0 0 0 0 0 0   EBIT / employee   68 0 0 0 0 0 0 0   Net earnings / employee   56 0 0 0 0 0 0 0