Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JM-INFO 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   1.2% 1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 8.6% 33.2% 27.6% 17.3% 17.3%   Credit score (0-100)   0 0 0 31 1 3 10 9   Credit rating   N/A N/A N/A BB C B 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)  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 0 21 10 10 10   Gross profit   0.0 0.0 0.0 -47.6 -22.2 -26.1 0.0 0.0   EBITDA   0.0 0.0 0.0 -98.8 -34.3 -37.7 0.0 0.0   EBIT   0.0 0.0 0.0 -98.8 -34.3 -37.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -94.6 -23.6 -38.6 0.0 0.0   Net earnings   0.0 0.0 0.0 -94.6 -23.6 -40.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -94.6 -23.6 -38.6 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 217 229 188 -40.5 -40.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 40.5 40.5   Balance sheet total (assets)   0.0 0.0 0.0 538 315 173 0.0 0.0   Net Debt   0.0 0.0 0.0 -15.9 -315 -173 40.5 40.5     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 0 21 10 10 10   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -50.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -47.6 -22.2 -26.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 53.4% -17.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 538 315 173 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -41.4% -45.2% -100.0% 0.0%   Added value   0.0 0.0 0.0 -98.8 -34.3 -37.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -164.6% -364.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 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% 0.0% -164.6% -364.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -164.6% -364.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 207.6% 154.6% 144.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -113.0% -392.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -113.0% -392.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -113.0% -373.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -17.6% -5.3% -15.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -43.6% -10.1% -18.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -43.6% -10.6% -19.5% 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% 40.4% 72.6% 92.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 414.3% -150.2% 392.4% 392.4%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -1,097.8% -1,820.8% 392.4% 392.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 16.1% 918.7% 457.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  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 0.1 3.6 -11.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 3.6 -11.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 15.9 315.0 172.6 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 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% 1,512.1% 1,670.6% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 -301.3 228.7 188.1 -20.3 -20.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 1,097.8% 1,820.8% -196.2% -196.2%   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 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0