Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NETJURISTERNE 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% 1.2% 1.2%   Bankruptcy risk   8.3% 10.4% 4.7% 7.2% 7.9% 7.1% 15.9% 15.9%   Credit score (0-100)   31 25 45 32 30 33 12 12   Credit rating   BB BB BBB BBB BB BBB BB 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   612 604 823 722 461 629 0.0 0.0   EBITDA   -24.7 -8.3 132 18.5 -49.1 142 0.0 0.0   EBIT   -24.7 -8.3 131 12.2 -53.7 134 0.0 0.0   Pre-tax profit (PTP)   -26.0 -9.9 127.3 8.1 -56.7 134.0 0.0 0.0   Net earnings   -27.2 -14.4 93.9 -1.7 -49.7 95.4 0.0 0.0   Pre-tax profit without non-rec. items   -26.0 -9.9 127 8.1 -56.7 134 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 24.3 18.0 13.4 5.3 0.0 0.0   Shareholders equity total   113 98.5 192 77.7 28.0 123 -33.5 -33.5   Interest-bearing liabilities   22.3 19.7 20.9 21.1 21.7 26.9 33.5 33.5   Balance sheet total (assets)   353 268 563 280 142 330 0.0 0.0   Net Debt   -243 -170 -430 -192 -50.9 -218 33.5 33.5     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   612 604 823 722 461 629 0.0 0.0   Gross profit growth   35.9% -1.3% 36.3% -12.3% -36.1% 36.3% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   100.0% 0.0% -50.0% 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)   353 268 563 280 142 330 0 0   Balance sheet change%   21.8% -24.0% 109.7% -50.2% -49.1% 131.7% -100.0% 0.0%   Added value   -24.7 -8.3 131.8 18.5 -47.3 142.3 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 23 -13 -9 -16 -5 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 1.0 2.0 -1.0 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 (%)   -4.0% -1.4% 15.9% 1.7% -11.6% 21.3% 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 %   -7.7% -2.7% 31.5% 2.9% -25.4% 56.8% 0.0% 0.0%   ROI %   -16.8% -6.0% 68.8% 6.8% -62.1% 134.1% 0.0% 0.0%   ROE %   -21.5% -13.6% 64.6% -1.3% -94.0% 126.0% 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 %   46.9% 37.3% 34.2% 27.7% 19.7% 37.4% -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, %   985.2% 2,052.1% -326.3% -1,039.1% 103.7% -153.2% 0.0% 0.0%   Gearing %   19.8% 20.0% 10.8% 27.2% 77.5% 21.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 7.5% 17.1% 19.2% 14.2% 0.8% 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   2.8 1.9 1.6 1.5 1.4 1.8 0.0 0.0   Current Ratio   1.5 1.8 1.6 1.5 1.4 1.8 0.0 0.0   Cash and cash equivalent   265.8 189.7 450.9 213.6 72.6 244.8 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   112.8 122.7 192.3 83.9 38.8 142.4 -16.8 -16.8   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   -12 -4 132 19 -47 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -12 -4 132 19 -49 142 0 0   EBIT / employee   -12 -4 131 12 -54 134 0 0   Net earnings / employee   -14 -7 94 -2 -50 95 0 0