Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAX HOLDING 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   2.0% 1.4% 1.1% 0.7% 0.8% 1.3% 6.8% 6.8%   Credit score (0-100)   70 79 85 94 93 78 35 35   Credit rating   A A A AA AA A BBB BBB   Credit limit (kDKK)   19.0 1,275.3 7,268.8 16,789.2 17,747.6 2,165.0 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   -960 76.0 1,245 -25.0 -927 -272 0.0 0.0   EBITDA   -960 -148 -608 -2,191 -2,690 -2,160 0.0 0.0   EBIT   -960 -148 -608 -2,191 -2,842 -2,363 0.0 0.0   Pre-tax profit (PTP)   56,787.0 8,629.0 4,583.0 10,136.0 15,561.0 -4,145.0 0.0 0.0   Net earnings   56,151.3 7,684.0 3,683.0 9,660.0 15,369.0 -4,819.0 0.0 0.0   Pre-tax profit without non-rec. items   56,787 8,629 4,583 10,136 15,561 -4,145 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 0.0 0.0 0.0 862 659 0.0 0.0   Shareholders equity total   158,926 166,110 169,292 178,452 192,615 186,685 162,211 162,211   Interest-bearing liabilities   0.0 0.0 1.0 151 163 3,593 0.0 0.0   Balance sheet total (assets)   161,963 168,701 172,496 181,453 196,339 198,240 162,211 162,211   Net Debt   -11,485 -637 -1,603 -7,529 -24,725 3,359 -162,211 -162,211     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   -960 76.0 1,245 -25.0 -927 -272 0.0 0.0   Gross profit growth   -1,425.4% 0.0% 1,538.2% 0.0% -3,608.0% 70.7% 0.0% 0.0%   Employees   0 1 2 3 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% -33.3% 0.0% -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)   161,963 168,701 172,496 181,453 196,339 198,240 162,211 162,211   Balance sheet change%   51.2% 4.2% 2.2% 5.2% 8.2% 1.0% -18.2% 0.0%   Added value   -960.0 -148.0 -608.0 -2,191.0 -2,842.0 -2,160.0 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 0 710 -406 -659 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -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 (%)   100.0% -194.7% -48.8% 8,764.0% 306.6% 868.8% 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 %   42.2% 5.2% 2.7% 5.8% 8.3% -2.1% 0.0% 0.0%   ROI %   43.0% 5.3% 2.8% 5.9% 8.4% -2.1% 0.0% 0.0%   ROE %   42.8% 4.7% 2.2% 5.6% 8.3% -2.5% 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 %   98.1% 98.5% 98.1% 98.3% 98.1% 94.2% 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, %   1,196.3% 430.4% 263.7% 343.6% 919.1% -155.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.1% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.6% 0.0% 20,200.0% 155.3% 106.4% 4.3% 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   42.7 55.7 47.1 40.4 58.3 20.0 0.0 0.0   Current Ratio   42.7 55.7 47.1 40.4 58.3 20.0 0.0 0.0   Cash and cash equivalent   11,484.6 637.0 1,604.0 7,680.0 24,888.0 234.0 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   126,810.2 140,867.0 143,789.0 114,960.0 130,791.0 133,831.0 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   0 -148 -304 -730 -1,421 -1,080 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -148 -304 -730 -1,345 -1,080 0 0   EBIT / employee   0 -148 -304 -730 -1,421 -1,182 0 0   Net earnings / employee   0 7,684 1,842 3,220 7,685 -2,410 0 0