Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMAET JLJ 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   14.6% 9.5% 5.0% 9.6% 4.5% 14.6% 19.8% 16.2%   Credit score (0-100)   16 27 44 24 46 13 6 11   Credit rating   BB BB BBB BB BBB BB B 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 2018/12 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   1,599 2,100 2,074 1,955 1,628 -1,897 0.0 0.0   EBITDA   196 861 413 475 222 -3,008 0.0 0.0   EBIT   196 861 413 475 222 -3,008 0.0 0.0   Pre-tax profit (PTP)   48.0 672.5 293.0 352.0 195.0 -3,037.9 0.0 0.0   Net earnings   37.4 633.9 228.0 274.0 152.0 -3,037.9 0.0 0.0   Pre-tax profit without non-rec. items   48.0 673 293 352 195 -3,038 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,401 3,035 3,263 3,537 3,689 652 152 152   Interest-bearing liabilities   5,160 7,206 19.0 81.0 234 132 0.0 0.0   Balance sheet total (assets)   8,079 10,401 8,091 13,838 6,013 3,812 152 152   Net Debt   5,151 7,197 -1,531 -3,211 219 131 -152 -152     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   1,599 2,100 2,074 1,955 1,628 -1,897 0.0 0.0   Gross profit growth   -25.6% 31.4% -1.3% -5.7% -16.7% 0.0% 0.0% 0.0%   Employees   0 0 5 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -40.0% 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)   8,079 10,401 8,091 13,838 6,013 3,812 152 152   Balance sheet change%   -23.6% 28.7% -22.2% 71.0% -56.5% -36.6% -96.0% 0.0%   Added value   196.3 861.5 413.0 475.0 222.0 -3,008.5 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 -1.0 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 (%)   12.3% 41.0% 19.9% 24.3% 13.6% 158.6% 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 %   2.1% 9.3% 4.5% 4.3% 2.2% -61.2% 0.0% 0.0%   ROI %   2.4% 9.7% 6.1% 13.6% 5.9% -127.8% 0.0% 0.0%   ROE %   1.6% 23.3% 7.2% 8.1% 4.2% -140.0% 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 %   29.7% 29.2% 40.3% 25.6% 61.4% 17.1% 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, %   2,623.4% 835.4% -370.7% -676.0% 98.6% -4.3% 0.0% 0.0%   Gearing %   214.9% 237.4% 0.6% 2.3% 6.3% 20.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.1% 3.3% 246.0% 17.1% 16.1% 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   15.9 63.9 1.7 1.3 2.5 1.2 0.0 0.0   Current Ratio   16.3 64.8 1.7 1.3 2.6 1.2 0.0 0.0   Cash and cash equivalent   9.7 9.1 1,550.0 3,292.0 15.0 1.6 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   7,582.8 10,240.4 3,295.0 3,569.0 3,689.0 651.5 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   0 0 83 158 74 -1,003 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 83 158 74 -1,003 0 0   EBIT / employee   0 0 83 158 74 -1,003 0 0   Net earnings / employee   0 0 46 91 51 -1,013 0 0