Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Juelstrup Ejendomme 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.3% 1.5% 1.4% 1.2% 1.7% 8.5% 8.3%   Credit score (0-100)   81 81 77 78 81 72 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   82.3 91.6 26.5 62.1 139.7 8.5 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   1,177 1,303 1,376 1,362 1,395 908 0.0 0.0   EBITDA   1,177 1,303 1,376 1,362 1,395 908 0.0 0.0   EBIT   1,037 1,163 1,226 1,212 1,244 746 0.0 0.0   Pre-tax profit (PTP)   642.6 994.9 1,046.4 1,037.1 1,038.2 263.5 0.0 0.0   Net earnings   501.2 776.0 816.2 808.9 808.5 205.5 0.0 0.0   Pre-tax profit without non-rec. items   643 995 1,046 1,037 1,038 264 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   16,341 16,202 16,286 16,136 18,999 19,409 0.0 0.0   Shareholders equity total   6,375 7,151 4,967 5,776 6,584 6,790 6,664 6,664   Interest-bearing liabilities   11,062 9,917 8,983 8,150 10,254 8,651 0.0 0.0   Balance sheet total (assets)   19,405 19,276 16,634 16,555 19,621 19,641 6,664 6,664   Net Debt   11,062 9,917 8,916 7,732 10,254 8,467 -6,664 -6,664     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   1,177 1,303 1,376 1,362 1,395 908 0.0 0.0   Gross profit growth   -18.7% 10.7% 5.6% -1.0% 2.5% -34.9% -100.0% 0.0%   Employees   2 2 2 2 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)   19,405 19,276 16,634 16,555 19,621 19,641 6,664 6,664   Balance sheet change%   12.2% -0.7% -13.7% -0.5% 18.5% 0.1% -66.1% 0.0%   Added value   1,176.7 1,302.5 1,375.5 1,361.9 1,393.2 908.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,098 -279 -65 -299 2,711 248 -19,409 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   88.1% 89.3% 89.1% 89.0% 89.1% 82.2% 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 %   5.7% 6.3% 7.0% 7.3% 6.9% 3.8% 0.0% 0.0%   ROI %   5.7% 6.4% 7.1% 7.5% 7.0% 3.9% 0.0% 0.0%   ROE %   9.7% 11.5% 13.5% 15.1% 13.1% 3.1% 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 %   32.9% 37.1% 29.9% 34.9% 33.6% 34.6% 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, %   940.1% 761.4% 648.2% 567.7% 734.9% 932.4% 0.0% 0.0%   Gearing %   173.5% 138.7% 180.9% 141.1% 155.7% 127.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.2% 2.1% 2.1% 2.2% 5.1% 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   2.3 2.8 0.3 0.3 0.3 0.1 0.0 0.0   Current Ratio   2.3 2.8 0.3 0.3 0.3 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 67.3 418.3 0.0 183.4 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   1,730.5 1,959.3 -1,010.6 -854.2 -1,280.9 -4,100.6 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  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   588 651 688 681 697 454 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   588 651 688 681 698 454 0 0   EBIT / employee   519 581 613 606 622 373 0 0   Net earnings / employee   251 388 408 404 404 103 0 0