Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.O. AUTO 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   8.6% 16.5% 12.0% 7.9% 5.2% 2.7% 16.2% 16.2%   Credit score (0-100)   30 11 20 30 42 59 11 11   Credit rating   BB BB BB BB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   316 188 193 498 541 750 0.0 0.0   EBITDA   23.6 -116 -16.8 283 238 306 0.0 0.0   EBIT   23.6 -116 -26.2 267 221 286 0.0 0.0   Pre-tax profit (PTP)   17.0 -128.8 -38.0 252.5 205.1 246.5 0.0 0.0   Net earnings   12.2 -100.7 -66.0 228.6 152.3 185.9 0.0 0.0   Pre-tax profit without non-rec. items   17.0 -129 -38.0 253 205 247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 180 288 305 345 0.0 0.0   Shareholders equity total   3.9 -96.8 -163 65.8 218 404 129 129   Interest-bearing liabilities   220 54.5 92.7 120 36.5 44.9 0.0 0.0   Balance sheet total (assets)   451 463 473 581 699 894 129 129   Net Debt   203 51.8 86.5 89.5 2.5 -3.1 -129 -129     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   316 188 193 498 541 750 0.0 0.0   Gross profit growth   -18.9% -40.5% 2.7% 157.4% 8.6% 38.6% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   451 463 473 581 699 894 129 129   Balance sheet change%   -3.8% 2.6% 2.3% 22.8% 20.3% 28.0% -85.6% 0.0%   Added value   23.6 -116.2 -16.8 282.8 237.5 306.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 170 93 -0 20 -345 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.5% -61.7% -13.6% 53.5% 40.9% 38.2% 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 %   5.8% -22.9% -4.4% 43.8% 34.6% 36.1% 0.0% 0.0%   ROI %   11.6% -51.2% -10.6% 114.5% 69.2% 52.6% 0.0% 0.0%   ROE %   5.2% -43.2% -14.1% 84.8% 107.3% 59.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.9% -17.1% -25.6% 11.3% 31.2% 46.9% 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, %   861.2% -44.6% -515.6% 31.6% 1.0% -1.0% 0.0% 0.0%   Gearing %   5,629.1% -56.4% -56.9% 182.6% 16.7% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 9.4% 15.9% 13.2% 20.6% 100.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.1 0.2 0.5 0.7 0.0 0.0   Current Ratio   1.7 1.2 0.6 0.8 1.3 1.9 0.0 0.0   Cash and cash equivalent   17.4 2.8 6.2 30.8 34.0 48.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   185.1 76.9 -185.2 -52.1 82.2 245.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 119 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 119 153 0 0   EBIT / employee   0 0 0 0 111 143 0 0   Net earnings / employee   0 0 0 0 76 93 0 0