Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.A. Gedved 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.5% 4.6% 3.5% 3.1% 2.4% 4.1% 10.2% 10.0%   Credit score (0-100)   48 47 53 55 63 48 24 24   Credit rating   BBB BBB BBB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   271 183 190 359 775 49.4 0.0 0.0   EBITDA   224 79.3 104 268 662 -107 0.0 0.0   EBIT   -53.2 -134 42.8 168 417 -117 0.0 0.0   Pre-tax profit (PTP)   -71.2 -188.6 -13.3 117.2 397.2 -144.9 0.0 0.0   Net earnings   -61.3 -149.5 -10.5 105.5 345.0 -112.4 0.0 0.0   Pre-tax profit without non-rec. items   -71.2 -189 -13.3 117 397 -145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   3,233 4,610 4,550 4,450 1,512 1,555 0.0 0.0   Shareholders equity total   2,273 2,113 2,093 2,178 2,513 2,391 2,143 2,143   Interest-bearing liabilities   1,516 2,839 2,630 2,307 717 649 0.0 0.0   Balance sheet total (assets)   4,047 5,218 5,001 4,752 3,462 3,285 2,143 2,143   Net Debt   1,464 2,839 2,630 2,307 -413 289 -2,143 -2,143     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   271 183 190 359 775 49.4 0.0 0.0   Gross profit growth   79.6% -32.7% 3.9% 89.2% 115.8% -93.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,047 5,218 5,001 4,752 3,462 3,285 2,143 2,143   Balance sheet change%   -3.5% 29.0% -4.2% -5.0% -27.2% -5.1% -34.8% 0.0%   Added value   -2.7 -36.0 143.0 268.3 517.6 -106.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   39 1,280 -161 -200 -2,987 33 -1,555 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -19.6% -73.2% 22.6% 46.8% 53.8% -235.8% 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 %   -0.8% -2.4% 1.2% 3.7% 11.2% -3.3% 0.0% 0.0%   ROI %   -0.8% -2.4% 1.2% 3.7% 11.3% -3.4% 0.0% 0.0%   ROE %   -2.7% -6.8% -0.5% 4.9% 14.7% -4.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   56.2% 40.5% 41.8% 45.8% 72.6% 72.8% 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, %   652.6% 3,580.6% 2,538.9% 859.9% -62.4% -271.4% 0.0% 0.0%   Gearing %   66.7% 134.3% 125.6% 105.9% 28.5% 27.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 3.6% 2.7% 2.5% 4.1% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.9 1.0 0.9 1.0 14.4 12.0 0.0 0.0   Current Ratio   3.9 1.0 0.9 1.0 18.5 12.0 0.0 0.0   Cash and cash equivalent   51.5 0.0 0.0 0.0 1,130.1 359.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   603.5 3.0 -56.2 12.0 1,844.4 1,585.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -3 -36 143 268 518 -107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   224 79 104 268 662 -107 0 0   EBIT / employee   -53 -134 43 168 417 -117 0 0   Net earnings / employee   -61 -150 -11 106 345 -112 0 0