Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBL Holding Dalmose 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.7% 2.9% 2.8% 3.0% 4.2% 4.2% 11.6% 11.6%   Credit score (0-100)   47 58 57 57 47 48 21 21   Credit rating   BBB BBB BBB BBB BBB 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)  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   79.2 118 28.5 -21.4 2.4 -33.8 0.0 0.0   EBITDA   79.2 118 28.5 -21.4 2.4 -33.8 0.0 0.0   EBIT   59.7 98.4 8.3 -44.2 -20.4 -59.1 0.0 0.0   Pre-tax profit (PTP)   -97.4 481.3 310.1 543.7 122.4 20.8 0.0 0.0   Net earnings   -111.6 459.5 295.9 550.4 123.3 28.3 0.0 0.0   Pre-tax profit without non-rec. items   -97.4 481 310 544 122 20.8 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   1,183 1,162 1,142 1,219 1,196 1,171 0.0 0.0   Shareholders equity total   1,815 2,219 2,459 2,952 3,016 2,984 2,866 2,866   Interest-bearing liabilities   0.0 14.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,862 2,370 2,517 3,139 3,089 3,045 2,866 2,866   Net Debt   -349 -630 -110 -984 -1,388 -1,338 -2,866 -2,866     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   79.2 118 28.5 -21.4 2.4 -33.8 0.0 0.0   Gross profit growth   34.6% 49.7% -75.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,862 2,370 2,517 3,139 3,089 3,045 2,866 2,866   Balance sheet change%   -26.3% 27.3% 6.2% 24.7% -1.6% -1.4% -5.9% 0.0%   Added value   79.2 118.5 28.5 -21.4 2.4 -33.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -42 -41 55 -46 -51 -1,171 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 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 (%)   75.4% 83.0% 28.9% 206.4% -848.0% 174.7% 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 %   -4.4% 22.8% 12.8% 19.4% 4.0% 0.7% 0.0% 0.0%   ROI %   -4.8% 23.8% 13.3% 20.2% 4.2% 0.8% 0.0% 0.0%   ROE %   -5.9% 22.8% 12.6% 20.3% 4.1% 0.9% 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 %   97.5% 93.6% 97.7% 94.0% 97.6% 98.0% 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, %   -440.5% -531.7% -387.3% 4,595.8% -57,780.6% 3,955.2% 0.0% 0.0%   Gearing %   0.0% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 14.1% 34.5% 0.0% 0.0% 0.0% 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   12.7 4.9 16.9 6.4 21.6 27.6 0.0 0.0   Current Ratio   12.7 4.9 16.9 6.4 21.6 27.6 0.0 0.0   Cash and cash equivalent   348.7 644.9 110.5 983.7 1,387.9 1,338.2 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   553.1 596.5 856.2 981.6 1,375.0 1,443.6 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   79 118 29 -21 2 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 118 29 -21 2 -34 0 0   EBIT / employee   60 98 8 -44 -20 -59 0 0   Net earnings / employee   -112 460 296 550 123 28 0 0