Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J&CO 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   0.0% 0.0% 13.6% 4.8% 3.8% 3.2% 14.7% 14.7%   Credit score (0-100)   0 0 16 44 51 55 14 14   Credit rating   N/A N/A BB BBB BBB BBB 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)  2018 N/A 2019 N/A 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   0.0 0.0 -109 341 185 190 0.0 0.0   EBITDA   0.0 0.0 -109 323 172 165 0.0 0.0   EBIT   0.0 0.0 -109 297 145 109 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -109.5 294.9 143.1 106.9 0.0 0.0   Net earnings   0.0 0.0 -109.5 256.8 109.8 77.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -109 295 143 107 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 65.1 106 79.6 248 0.0 0.0   Shareholders equity total   0.0 0.0 -69.5 187 297 374 334 334   Interest-bearing liabilities   0.0 0.0 138 187 111 88.6 0.0 0.0   Balance sheet total (assets)   0.0 0.0 139 525 486 579 334 334   Net Debt   0.0 0.0 138 160 33.6 33.2 -334 -334     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -109 341 185 190 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -45.8% 2.9% -100.0% 0.0%   Employees   0 0 1 5 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 400.0% -80.0% 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 0 139 525 486 579 334 334   Balance sheet change%   0.0% 0.0% 0.0% 278.3% -7.4% 19.1% -42.2% 0.0%   Added value   0.0 0.0 -108.7 323.4 171.5 164.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 65 15 -53 113 -248 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 100.3% 87.0% 78.4% 57.3% 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 %   0.0% 0.0% -52.4% 81.0% 28.7% 20.5% 0.0% 0.0%   ROI %   0.0% 0.0% -79.0% 115.5% 36.9% 24.9% 0.0% 0.0%   ROE %   0.0% 0.0% -78.9% 157.5% 45.3% 23.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -33.4% 35.7% 61.2% 64.7% 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, %   0.0% 0.0% -126.9% 49.5% 19.6% 20.2% 0.0% 0.0%   Gearing %   0.0% 0.0% -198.6% 99.9% 37.2% 23.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.6% 1.2% 1.2% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.4 0.4 0.8 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.4 1.2 2.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 27.1 77.0 55.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -134.6 82.6 218.6 131.6 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 N/A 2019 N/A 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   0 0 -109 65 172 165 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -109 65 172 165 0 0   EBIT / employee   0 0 -109 59 145 109 0 0   Net earnings / employee   0 0 -109 51 110 77 0 0