Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JME ENTREPRISE 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   1.0% 1.2% 1.0% 0.8% 0.9% 0.7% 9.0% 8.8%   Credit score (0-100)   87 84 86 90 88 95 27 28   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   1,102.1 571.5 1,246.6 1,679.2 1,389.5 1,974.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,529 13,702 18,104 14,864 17,260 15,893 0.0 0.0   EBITDA   8,183 7,858 9,915 7,731 9,791 7,404 0.0 0.0   EBIT   7,804 7,379 9,438 7,305 9,385 6,887 0.0 0.0   Pre-tax profit (PTP)   7,748.9 7,327.7 9,370.6 7,196.8 9,244.4 6,834.9 0.0 0.0   Net earnings   6,020.5 5,705.7 7,334.5 5,626.3 7,185.1 5,320.3 0.0 0.0   Pre-tax profit without non-rec. items   7,749 7,328 9,371 7,197 9,244 6,835 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,493 1,014 1,328 1,557 1,509 1,133 0.0 0.0   Shareholders equity total   8,521 8,206 9,835 8,126 9,685 10,320 4,500 4,500   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,710 15,563 22,162 21,310 22,312 19,497 4,500 4,500   Net Debt   -13,196 -11,274 -12,204 -13,938 -8,783 -9,014 -4,500 -4,500     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   16,529 13,702 18,104 14,864 17,260 15,893 0.0 0.0   Gross profit growth   -17.3% -17.1% 32.1% -17.9% 16.1% -7.9% -100.0% 0.0%   Employees   17 15 15 14 13 16 0 0   Employee growth %   -15.0% -11.8% 0.0% -6.7% -7.1% 23.1% -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)   18,710 15,563 22,162 21,310 22,312 19,497 4,500 4,500   Balance sheet change%   -8.4% -16.8% 42.4% -3.8% 4.7% -12.6% -76.9% 0.0%   Added value   8,183.0 7,858.2 9,915.0 7,731.0 9,810.9 7,404.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   341 -958 -163 -197 -454 -894 -1,133 0   Net sales trend   0.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   47.2% 53.9% 52.1% 49.1% 54.4% 43.3% 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 %   39.9% 43.1% 50.0% 33.6% 43.0% 33.7% 0.0% 0.0%   ROI %   77.6% 79.1% 96.7% 76.7% 96.8% 65.3% 0.0% 0.0%   ROE %   67.1% 68.2% 81.3% 62.7% 80.7% 53.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   45.5% 52.7% 44.4% 38.1% 44.3% 53.5% 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, %   -161.3% -143.5% -123.1% -180.3% -89.7% -121.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 2.3 1.8 1.6 1.8 2.2 0.0 0.0   Current Ratio   1.8 2.3 1.8 1.6 1.8 2.1 0.0 0.0   Cash and cash equivalent   13,195.9 11,273.8 12,204.4 13,937.6 8,782.6 9,013.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,854.9 8,115.4 8,897.2 7,104.3 9,039.0 9,700.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   481 524 661 552 755 463 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   481 524 661 552 753 463 0 0   EBIT / employee   459 492 629 522 722 430 0 0   Net earnings / employee   354 380 489 402 553 333 0 0