Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JECO A/S 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   5.9% 6.4% 5.4% 13.6% 30.5% 23.8% 20.4% 20.4%   Credit score (0-100)   40 37 40 16 1 3 5 5   Credit rating   BBB BBB BBB BB C B B B   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   3,739 3,326 3,553 915 1,415 -90.7 0.0 0.0   EBITDA   241 181 261 -2,219 1,020 -94.0 0.0 0.0   EBIT   115 101 191 -2,298 1,020 -94.0 0.0 0.0   Pre-tax profit (PTP)   72.8 66.4 131.4 -2,406.2 797.0 -108.5 0.0 0.0   Net earnings   54.6 49.9 98.1 -2,376.2 797.0 -108.5 0.0 0.0   Pre-tax profit without non-rec. items   72.8 66.4 131 -2,406 797 -108 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   187 268 305 1,600 0.0 0.0 0.0 0.0   Shareholders equity total   1,505 1,555 1,653 652 73.8 25.3 -475 -475   Interest-bearing liabilities   435 233 374 877 122 53.7 475 475   Balance sheet total (assets)   2,990 3,001 3,784 3,212 210 94.0 0.0 0.0   Net Debt   435 233 374 877 -88.8 -40.3 475 475     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   3,739 3,326 3,553 915 1,415 -90.7 0.0 0.0   Gross profit growth   -5.8% -11.1% 6.8% -74.3% 54.6% 0.0% 0.0% 0.0%   Employees   9 8 8 8 1 1 0 0   Employee growth %   0.0% -11.1% 0.0% 0.0% -87.5% 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)   2,990 3,001 3,784 3,212 210 94 0 0   Balance sheet change%   -13.7% 0.4% 26.1% -15.1% -93.4% -55.3% -100.0% 0.0%   Added value   240.5 180.7 261.1 -2,219.0 1,099.6 -94.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -251 1 -33 -159 1,149 -1,375 0 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 3.0 -1.0 1.0 -1.0 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 (%)   3.1% 3.0% 5.4% -251.2% 72.1% 103.6% 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 %   3.6% 3.4% 5.7% -65.7% 59.6% -59.4% 0.0% 0.0%   ROI %   6.4% 5.4% 9.9% -128.2% 118.4% -65.9% 0.0% 0.0%   ROE %   3.7% 3.3% 6.1% -206.2% 219.8% -219.0% 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 %   50.3% 51.8% 43.7% 20.3% 35.1% 26.9% -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, %   180.9% 129.2% 143.3% -39.5% -8.7% 42.9% 0.0% 0.0%   Gearing %   28.9% 15.0% 22.6% 134.6% 164.9% 212.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.0% 10.7% 19.9% 17.4% 44.7% 20.6% 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   0.6 0.4 0.6 0.4 1.5 1.4 0.0 0.0   Current Ratio   1.9 1.8 1.6 0.6 1.5 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 210.4 94.0 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   1,268.7 1,189.1 1,248.3 -948.5 56.4 23.1 -237.4 -237.4   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   27 23 33 -277 1,100 -94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 23 33 -277 1,020 -94 0 0   EBIT / employee   13 13 24 -287 1,020 -94 0 0   Net earnings / employee   6 6 12 -297 797 -108 0 0