Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jones Engineering Group Denmark ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   3.2% 3.7% 3.1% 3.2% 2.8% 1.5% 6.9% 6.7%   Credit score (0-100)   57 52 55 55 58 77 35 36   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 352.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,721 126,746 15,282 46,877 35,686 23,905 0.0 0.0   EBITDA   3,344 6,613 4,731 29,150 23,336 15,635 0.0 0.0   EBIT   3,344 6,613 4,731 29,150 23,288 15,611 0.0 0.0   Pre-tax profit (PTP)   2,470.6 4,786.4 3,220.9 21,278.1 20,138.2 14,860.9 0.0 0.0   Net earnings   2,470.6 4,786.4 3,220.9 21,278.1 15,690.8 10,824.2 0.0 0.0   Pre-tax profit without non-rec. items   3,344 6,613 4,731 29,150 20,138 14,861 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -6,506 11,292 14,513 35,791 51,482 62,306 62,256 62,256   Interest-bearing liabilities   0.0 0.0 0.0 0.0 33.3 65.1 0.0 0.0   Balance sheet total (assets)   53,298 59,574 59,574 214,942 112,685 88,545 62,256 62,256   Net Debt   0.0 0.0 0.0 0.0 -3,553 -14,451 -62,256 -62,256     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,721 126,746 15,282 46,877 35,686 23,905 0.0 0.0   Gross profit growth   -5.2% 2,115.3% -87.9% 206.7% -23.9% -33.0% -100.0% 0.0%   Employees   3 9 14 21 14 9 0 0   Employee growth %   0.0% 200.0% 55.6% 50.0% -33.3% -35.7% -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)   53,298 59,574 59,574 214,942 112,685 88,545 62,256 62,256   Balance sheet change%   132.0% 11.8% 0.0% 260.8% -47.6% -21.4% -29.7% 0.0%   Added value   3,344.3 6,612.9 4,731.0 29,149.8 23,287.8 15,634.7 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 -48 -24 0 0   Net sales trend   -1.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   58.5% 5.2% 31.0% 62.2% 65.3% 65.3% 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 %   8.1% 11.1% 7.9% 21.2% 14.2% 15.6% 0.0% 0.0%   ROI %   8.1% 11.1% 7.9% 21.2% 17.5% 27.6% 0.0% 0.0%   ROE %   -200.0% 200.0% 25.0% 84.6% 36.0% 19.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 45.7% 70.4% 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, %   0.0% 0.0% 0.0% 0.0% -15.2% -92.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 18,925.4% 1,700.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 3.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3,586.7 14,515.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 -57,613.4 58,861.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,115 735 338 1,388 1,663 1,737 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,115 735 338 1,388 1,667 1,737 0 0   EBIT / employee   1,115 735 338 1,388 1,663 1,735 0 0   Net earnings / employee   824 532 230 1,013 1,121 1,203 0 0