Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUNG 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% 2.7% 2.7%   Bankruptcy risk   1.1% 1.0% 1.0% 0.8% 0.7% 0.6% 7.2% 7.0%   Credit score (0-100)   87 88 85 92 93 96 34 34   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   451.1 652.5 593.9 1,216.9 1,467.7 1,835.4 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   17.3 95.9 652 48.9 383 158 0.0 0.0   EBITDA   17.3 95.9 652 48.9 383 158 0.0 0.0   EBIT   11.3 43.8 585 -23.6 307 81.7 0.0 0.0   Pre-tax profit (PTP)   360.1 2,121.6 1,225.4 2,358.0 1,781.0 3,612.9 0.0 0.0   Net earnings   441.9 1,973.4 1,103.6 2,207.1 1,834.3 3,271.2 0.0 0.0   Pre-tax profit without non-rec. items   360 2,122 1,225 2,358 1,781 3,613 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   588 4,208 4,140 4,156 4,078 4,002 0.0 0.0   Shareholders equity total   8,856 10,721 11,714 13,808 15,528 18,517 16,884 16,884   Interest-bearing liabilities   5.9 2,540 1,675 1,070 11.0 5.9 0.0 0.0   Balance sheet total (assets)   9,012 14,061 14,587 15,301 16,197 18,774 16,884 16,884   Net Debt   -3,858 0.4 -2,081 -2,197 -4,534 -10,350 -16,884 -16,884     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   17.3 95.9 652 48.9 383 158 0.0 0.0   Gross profit growth   -88.1% 453.6% 580.3% -92.5% 683.1% -58.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,012 14,061 14,587 15,301 16,197 18,774 16,884 16,884   Balance sheet change%   3.3% 56.0% 3.7% 4.9% 5.9% 15.9% -10.1% 0.0%   Added value   17.3 95.9 652.3 48.9 379.2 157.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 3,568 -135 -56 -154 -152 -4,002 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 -1.0 1.0 2.0 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 (%)   65.4% 45.7% 89.7% -48.3% 80.1% 51.8% 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 %   10.9% 18.7% 10.1% 16.1% 16.0% 20.7% 0.0% 0.0%   ROI %   11.1% 19.5% 10.9% 16.9% 16.4% 21.1% 0.0% 0.0%   ROE %   5.1% 20.2% 9.8% 17.3% 12.5% 19.2% 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 %   98.3% 76.2% 80.3% 90.2% 95.9% 98.6% 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, %   -22,274.8% 0.4% -319.0% -4,495.5% -1,184.4% -6,559.9% 0.0% 0.0%   Gearing %   0.1% 23.7% 14.3% 7.7% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15,797.7% 3.0% 10.7% 3.4% 135.8% 108.3% 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   28.5 1.2 1.6 3.2 11.1 88.4 0.0 0.0   Current Ratio   28.5 1.2 1.6 3.2 11.1 88.4 0.0 0.0   Cash and cash equivalent   3,863.9 2,540.1 3,756.3 3,267.0 4,544.9 10,355.9 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   2,615.1 -1,193.5 -1,588.2 446.3 2,701.1 3,553.2 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0