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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.5% 1.4% 1.6% 2.7% 1.7% 3.9% 6.5% 6.5%   Credit score (0-100)   78 77 73 60 72 50 37 37   Credit rating   A A A BBB A BBB BBB BBB   Credit limit (kDKK)   164.9 162.7 43.8 0.0 34.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   70.4 -294 -418 -262 -195 -332 0.0 0.0   EBITDA   -197 -340 -496 -286 -213 -475 0.0 0.0   EBIT   -225 -366 -521 -311 -238 -559 0.0 0.0   Pre-tax profit (PTP)   1,177.9 1,093.2 676.1 -1,956.1 1,289.6 -3,217.1 0.0 0.0   Net earnings   899.1 857.4 521.8 -1,533.2 1,009.9 -3,369.6 0.0 0.0   Pre-tax profit without non-rec. items   1,178 1,093 676 -1,956 1,290 -3,217 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   151 125 100 75.2 50.1 15,638 0.0 0.0   Shareholders equity total   27,215 28,017 28,482 26,892 27,902 19,532 19,197 19,197   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 4,307 0.0 0.0   Balance sheet total (assets)   27,478 28,068 28,525 26,924 27,932 23,883 19,197 19,197   Net Debt   -10,168 -5,124 -5,430 -5,638 -6,022 4,085 -19,197 -19,197     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   70.4 -294 -418 -262 -195 -332 0.0 0.0   Gross profit growth   -88.4% 0.0% -42.5% 37.5% 25.3% -70.1% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   27,478 28,068 28,525 26,924 27,932 23,883 19,197 19,197   Balance sheet change%   2.5% 2.1% 1.6% -5.6% 3.7% -14.5% -19.6% 0.0%   Added value   -196.9 -340.0 -495.6 -286.0 -213.3 -475.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -51 -50 -50 -50 15,504 -15,638 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -319.7% 124.5% 124.5% 119.0% 122.0% 168.2% 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 %   4.4% 4.0% 2.4% 12.8% 4.7% -12.4% 0.0% 0.0%   ROI %   4.4% 4.0% 2.4% -7.0% 4.7% -12.4% 0.0% 0.0%   ROE %   3.4% 3.1% 1.8% -5.5% 3.7% -14.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.0% 99.8% 99.9% 99.9% 99.9% 81.8% 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, %   5,162.9% 1,507.1% 1,095.7% 1,971.1% 2,822.5% -859.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 22.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   564,600.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   54.9 281.0 348.7 490.8 506.0 0.3 0.0 0.0   Current Ratio   59.8 289.4 353.2 492.1 507.3 0.3 0.0 0.0   Cash and cash equivalent   10,167.5 5,124.3 5,430.2 5,638.3 6,021.6 221.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   15,471.8 14,861.8 14,925.2 15,640.0 15,503.4 -2,944.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -197 -340 -496 -286 -213 -475 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -197 -340 -496 -286 -213 -475 0 0   EBIT / employee   -225 -366 -521 -311 -238 -559 0 0   Net earnings / employee   899 857 522 -1,533 1,010 -3,370 0 0