Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.N.BILER. KARUP 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   1.2% 0.8% 0.8% 0.9% 1.5% 0.9% 7.2% 7.2%   Credit score (0-100)   83 94 91 87 76 89 34 34   Credit rating   A AA AA A A A BBB BBB   Credit limit (kDKK)   673.8 2,838.4 2,546.8 2,099.2 135.4 2,373.2 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   607 70.4 -294 -418 -262 -195 0.0 0.0   EBITDA   183 -197 -340 -496 -286 -213 0.0 0.0   EBIT   153 -225 -366 -521 -311 -238 0.0 0.0   Pre-tax profit (PTP)   -30.5 1,177.9 1,093.2 676.1 -1,956.1 1,289.6 0.0 0.0   Net earnings   2.2 899.1 857.4 521.8 -1,533.2 1,009.9 0.0 0.0   Pre-tax profit without non-rec. items   -30.5 1,178 1,093 676 -1,956 1,290 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   179 151 125 100 75.2 50.1 0.0 0.0   Shareholders equity total   26,424 27,215 28,017 28,482 26,892 27,902 27,702 27,702   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,800 27,478 28,068 28,525 26,924 27,932 27,702 27,702   Net Debt   -10,526 -10,168 -5,124 -5,430 -5,638 -6,022 -27,702 -27,702     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   607 70.4 -294 -418 -262 -195 0.0 0.0   Gross profit growth   26.5% -88.4% 0.0% -42.5% 37.5% 25.3% 0.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   26,800 27,478 28,068 28,525 26,924 27,932 27,702 27,702   Balance sheet change%   -1.0% 2.5% 2.1% 1.6% -5.6% 3.7% -0.8% 0.0%   Added value   182.6 -196.9 -340.0 -495.6 -286.0 -213.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -249 -57 -51 -50 -50 -50 -50 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   25.2% -319.7% 124.5% 124.5% 119.0% 122.0% 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 %   4.1% 4.4% 4.0% 2.4% 12.8% 4.7% 0.0% 0.0%   ROI %   -0.1% 4.4% 4.0% 2.4% -7.0% 4.7% 0.0% 0.0%   ROE %   0.0% 3.4% 3.1% 1.8% -5.5% 3.7% 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 %   98.6% 99.0% 99.8% 99.9% 99.9% 99.9% 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, %   -5,763.2% 5,162.9% 1,507.1% 1,095.7% 1,971.1% 2,822.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   88,200.0% 564,600.0% 0.0% 0.0% 0.0% 0.0% 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   44.2 54.9 281.0 348.7 490.8 506.0 0.0 0.0   Current Ratio   47.2 59.8 289.4 353.2 492.1 507.3 0.0 0.0   Cash and cash equivalent   10,525.6 10,167.5 5,124.3 5,430.2 5,638.3 6,021.6 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   17,343.7 15,471.8 14,861.8 14,925.2 15,640.0 15,503.4 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   91 -197 -340 -496 -286 -213 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 -197 -340 -496 -286 -213 0 0   EBIT / employee   76 -225 -366 -521 -311 -238 0 0   Net earnings / employee   1 899 857 522 -1,533 1,010 0 0