Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JP MONTAGE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 8.1% 4.9% 13.0% 17.9% 17.7%   Credit score (0-100)   0 0 0 33 46 19 9 8   Credit rating   N/A N/A N/A BB BBB BB 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 2,099 2,393 2,122 2,122 2,122   Gross profit   0.0 0.0 0.0 629 845 208 0.0 0.0   EBITDA   0.0 0.0 0.0 -101 195 -453 0.0 0.0   EBIT   0.0 0.0 0.0 -101 195 -453 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -144.6 149.5 -495.3 0.0 0.0   Net earnings   0.0 0.0 0.0 -144.6 149.5 -495.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -145 150 -495 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 220 220 220 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 274 424 -71.7 -218 -218   Interest-bearing liabilities   0.0 0.0 0.0 458 369 436 218 218   Balance sheet total (assets)   0.0 0.0 0.0 1,206 1,063 782 0.0 0.0   Net Debt   0.0 0.0 0.0 448 359 421 218 218     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 2,099 2,393 2,122 2,122 2,122   Net sales growth   0.0% 0.0% 0.0% 0.0% 14.0% -11.3% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 629 845 208 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 34.4% -75.4% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   0 0 0 1,206 1,063 782 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -11.9% -26.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 -100.7 195.1 -452.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% -4.8% 8.2% -21.3% 0.0% 0.0%   Investments   0 0 0 220 0 0 -220 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% -4.8% 8.2% -21.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -4.8% 8.2% -21.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -16.0% 23.1% -217.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -6.9% 6.2% -23.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -6.9% 6.2% -23.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -6.9% 6.2% -23.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -8.3% 17.2% -47.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -13.7% 25.6% -73.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -52.8% 42.9% -82.1% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 22.7% 39.9% -8.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 44.4% 26.7% 40.2% 10.3% 10.3%   Relative net indebtedness %   0.0% 0.0% 0.0% 43.9% 26.3% 39.6% 10.3% 10.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -445.3% 184.2% -93.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 167.2% 87.2% -607.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 19.2% 11.0% 10.6% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 1.1 1.3 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.3 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 10.0 10.0 14.4 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 63.1 36.2 27.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 39.4 64.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 47.0% 35.2% 26.5% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 44.1 193.6 -301.7 -108.9 -108.9   Net working capital %   0.0% 0.0% 0.0% 2.1% 8.1% -14.2% -5.1% -5.1%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 707 0 0   Added value / employee   0 0 0 0 0 -151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -151 0 0   EBIT / employee   0 0 0 0 0 -151 0 0   Net earnings / employee   0 0 0 0 0 -165 0 0