Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEMEMA 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.7% 1.0% 0.9% 0.9% 7.8% 7.8%   Credit score (0-100)   90 92 94 86 89 87 31 31   Credit rating   A AA AA A A A BB BB   Credit limit (kDKK)   3,240.4 4,125.3 5,135.1 2,492.1 3,259.1 3,163.5 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   -21.5 -22.3 -19.7 -25.7 -29.0 -41.1 0.0 0.0   EBITDA   -21.5 -22.3 -220 -226 -229 -241 0.0 0.0   EBIT   -21.5 -22.3 -220 -226 -229 -241 0.0 0.0   Pre-tax profit (PTP)   7,312.8 5,243.5 8,523.2 14,397.2 3,423.4 3,689.4 0.0 0.0   Net earnings   6,983.9 4,927.8 8,203.9 13,878.7 3,261.5 3,609.0 0.0 0.0   Pre-tax profit without non-rec. items   7,313 5,243 8,523 14,397 3,423 3,689 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   46,523 50,950 56,654 40,533 43,794 47,403 46,832 46,832   Interest-bearing liabilities   23,477 23,534 22,562 50,399 48,323 43,498 0.0 0.0   Balance sheet total (assets)   70,064 74,554 79,488 91,151 92,337 91,121 46,832 46,832   Net Debt   13,161 13,104 11,613 38,111 36,376 36,994 -46,832 -46,832     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   -21.5 -22.3 -19.7 -25.7 -29.0 -41.1 0.0 0.0   Gross profit growth   -2.6% -3.6% 11.7% -30.6% -12.7% -41.6% 0.0% 0.0%   Employees   0 0 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)   70,064 74,554 79,488 91,151 92,337 91,121 46,832 46,832   Balance sheet change%   9.6% 6.4% 6.6% 14.7% 1.3% -1.3% -48.6% 0.0%   Added value   -21.5 -22.3 -219.7 -225.7 -229.0 -241.1 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 0 0 0 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 2018/9 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 (%)   100.0% 100.0% 1,114.9% 877.2% 789.4% 587.0% 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 %   11.6% 8.0% 11.6% 17.7% 5.4% 5.7% 0.0% 0.0%   ROI %   11.6% 8.0% 11.7% 17.8% 5.4% 5.7% 0.0% 0.0%   ROE %   16.1% 10.1% 15.2% 28.6% 7.7% 7.9% 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 %   66.4% 68.3% 71.3% 44.5% 47.4% 52.0% 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, %   -61,082.9% -58,721.5% -5,285.8% -16,883.1% -15,884.1% -15,346.0% 0.0% 0.0%   Gearing %   50.5% 46.2% 39.8% 124.3% 110.3% 91.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.2% 1.9% 1.9% 3.1% 3.4% 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   0.5 0.6 0.5 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.5 0.6 0.5 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   10,315.7 10,429.5 10,948.9 12,288.3 11,947.2 6,503.6 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   -22,011.3 -20,566.1 -21,820.9 -50,096.2 -42,894.0 -42,673.9 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   0 0 -220 -226 -229 -241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -220 -226 -229 -241 0 0   EBIT / employee   0 0 -220 -226 -229 -241 0 0   Net earnings / employee   0 0 8,204 13,879 3,261 3,609 0 0