CVR number 12601573
Industry 46.5210 Wholesale of electronic and telecommunications equipment and parts

JEMAKS A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Bankruptcy risk for industry  2.2% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 5.0% 6.6% 10.2% 3.4%  
Credit score (0-100)  0 46 38 25 55  
Credit rating  N/A BBB BBB BB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Net sales  0 0 0 0 0  
Gross profit  0.0 -17.2 -86.2 1.0 79.6  
EBITDA  0.0 -42.9 -86.2 1.0 79.6  
EBIT  0.0 -140 -86.2 1.0 79.6  
Pre-tax profit (PTP)  0.0 190.2 -252.8 -420.0 22.3  
Net earnings  0.0 167.8 -252.2 -392.1 22.3  
Pre-tax profit without non-rec. items  0.0 190 -253 -420 22.3  
 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 2,605 2,249 1,751 1,699  
Interest-bearing liabilities  0.0 262 470 253 206  
Balance sheet total (assets)  0.0 2,910 2,757 2,037 1,938  
Net Debt  0.0 -2,601 -2,188 -1,740 -1,591  
 
See the entire balance sheet

Volume 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 -17.2 -86.2 1.0 79.6  
Gross profit growth  0.0% 0.0% -401.4% 0.0% 8,080.9%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 2,910 2,757 2,037 1,938  
Balance sheet change%  0.0% 0.0% -5.3% -26.1% -4.8%  
Added value  0.0 -42.9 -86.2 1.0 79.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 -97 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 -1.0 -2.0 1.0 2.0  

Profitability 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 816.2% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 10.6% -1.7% 0.4% 6.1%  
ROI %  0.0% 10.7% -1.8% 0.4% 6.2%  
ROE %  0.0% 6.4% -10.4% -19.6% 1.3%  

Solidity 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Equity ratio %  0.0% 89.5% 81.6% 86.0% 87.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 6,059.4% 2,538.0% -178,855.4% -1,998.3%  
Gearing %  0.0% 10.1% 20.9% 14.4% 12.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 89.3% 55.5% 119.0% 42.8%  

Liquidity 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Quick Ratio  0.0 9.5 5.4 7.1 8.1  
Current Ratio  0.0 9.5 5.4 7.1 8.1  
Cash and cash equivalent  0.0 2,863.2 2,657.8 1,993.3 1,796.7  

Capital use efficiency 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 120.0 -150.6 1,098.6 -17.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2015
N/A
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 80  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 80  
EBIT / employee  0 0 0 0 80  
Net earnings / employee  0 0 0 0 22