Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUNKBUSTERS A/S 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% 1.5% 1.5%   Bankruptcy risk   1.5% 3.3% 3.3% 2.2% 2.5% 1.8% 11.3% 11.0%   Credit score (0-100)   78 56 54 64 61 69 22 22   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   17.8 0.0 0.0 0.2 0.0 3.6 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   8,742 9,305 9,829 9,666 9,816 9,303 0.0 0.0   EBITDA   798 804 636 1,829 2,400 3,654 0.0 0.0   EBIT   725 639 470 1,631 2,196 3,633 0.0 0.0   Pre-tax profit (PTP)   753.5 705.6 587.8 1,713.0 2,077.2 3,299.9 0.0 0.0   Net earnings   579.4 548.0 447.7 1,323.3 1,576.1 2,521.9 0.0 0.0   Pre-tax profit without non-rec. items   754 706 588 1,713 2,077 3,300 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   399 462 277 308 136 193 0.0 0.0   Shareholders equity total   2,577 2,625 2,823 4,146 4,972 6,494 4,094 4,094   Interest-bearing liabilities   2,746 2,334 10,105 15,764 13,374 13,288 0.0 0.0   Balance sheet total (assets)   8,114 9,391 21,665 28,369 27,355 27,498 4,094 4,094   Net Debt   2,746 2,334 10,014 15,709 13,343 13,117 -4,094 -4,094     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   8,742 9,305 9,829 9,666 9,816 9,303 0.0 0.0   Gross profit growth   28.5% 6.4% 5.6% -1.7% 1.6% -5.2% -100.0% 0.0%   Employees   18 18 19 18 15 11 0 0   Employee growth %   20.0% 0.0% 5.6% -5.3% -16.7% -26.7% -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)   8,114 9,391 21,665 28,369 27,355 27,498 4,094 4,094   Balance sheet change%   -4.2% 15.7% 130.7% 30.9% -3.6% 0.5% -85.1% 0.0%   Added value   797.6 804.4 636.3 1,829.4 2,394.3 3,654.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   199 -103 -351 -167 -376 36 -193 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 (%)   8.3% 6.9% 4.8% 16.9% 22.4% 39.0% 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 %   11.4% 9.1% 7.3% 9.6% 11.2% 16.7% 0.0% 0.0%   ROI %   17.9% 15.2% 12.1% 13.3% 15.2% 24.1% 0.0% 0.0%   ROE %   25.3% 21.1% 16.4% 38.0% 34.6% 44.0% 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 %   31.8% 28.0% 13.0% 14.6% 18.2% 23.6% 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, %   344.3% 290.1% 1,573.9% 858.7% 555.9% 359.0% 0.0% 0.0%   Gearing %   106.6% 88.9% 358.0% 380.2% 269.0% 204.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 3.7% 8.7% 5.4% 7.1% 9.7% 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   1.3 1.3 1.6 2.2 2.0 2.3 0.0 0.0   Current Ratio   1.4 1.4 1.7 2.2 2.0 2.3 0.0 0.0   Cash and cash equivalent   0.1 0.1 90.4 55.3 30.2 170.7 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   2,209.2 2,335.3 8,574.5 15,239.4 13,647.8 15,481.4 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   44 45 33 102 160 332 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 45 33 102 160 332 0 0   EBIT / employee   40 35 25 91 146 330 0 0   Net earnings / employee   32 30 24 74 105 229 0 0