Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS INDUSTRI 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   1.5% 4.9% 6.6% 4.7% 4.0% 9.6% 11.2% 11.2%   Credit score (0-100)   78 46 36 44 50 25 22 22   Credit rating   A BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   8.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,089 214 -28.0 -35.0 -11.0 -122 0.0 0.0   EBITDA   388 70.0 -28.0 -40.0 -11.0 -122 0.0 0.0   EBIT   388 70.0 -28.0 -40.0 -11.0 -122 0.0 0.0   Pre-tax profit (PTP)   514.0 -493.0 -157.0 233.0 -69.0 -72.4 0.0 0.0   Net earnings   400.0 -509.0 -157.0 233.0 -69.0 -72.4 0.0 0.0   Pre-tax profit without non-rec. items   514 -493 -157 233 -69.0 -72.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,299 790 633 866 796 724 644 644   Interest-bearing liabilities   298 303 250 180 5.0 2.8 0.0 0.0   Balance sheet total (assets)   1,973 1,202 929 1,083 827 787 644 644   Net Debt   111 303 197 -122 -85.0 -48.0 -644 -644     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,089 214 -28.0 -35.0 -11.0 -122 0.0 0.0   Gross profit growth   -2.4% -80.3% 0.0% -25.0% 68.6% -1,012.2% 0.0% 0.0%   Employees   1 1 0 0 0 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,973 1,202 929 1,083 827 787 644 644   Balance sheet change%   11.5% -39.1% -22.7% 16.6% -23.6% -4.9% -18.1% 0.0%   Added value   388.0 70.0 -28.0 -40.0 -11.0 -122.3 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 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   35.6% 32.7% 100.0% 114.3% 100.0% 100.0% 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 %   29.0% -29.6% -13.4% 23.6% -6.8% -9.0% 0.0% 0.0%   ROI %   35.0% -34.9% -14.5% 24.6% -7.0% -9.5% 0.0% 0.0%   ROE %   34.8% -48.7% -22.1% 31.1% -8.3% -9.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   65.8% 65.7% 68.1% 80.0% 96.3% 92.0% 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, %   28.6% 432.9% -703.6% 305.0% 772.7% 39.2% 0.0% 0.0%   Gearing %   22.9% 38.4% 39.5% 20.8% 0.6% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 7.7% 5.1% 1.9% 4.3% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.9 1.2 0.9 1.9 5.3 1.2 0.0 0.0   Current Ratio   1.9 1.2 0.9 1.9 5.3 2.0 0.0 0.0   Cash and cash equivalent   187.0 0.0 53.0 302.0 90.0 50.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   636.0 77.0 -30.0 203.0 133.0 61.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   388 70 0 0 0 -122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   388 70 0 0 0 -122 0 0   EBIT / employee   388 70 0 0 0 -122 0 0   Net earnings / employee   400 -509 0 0 0 -72 0 0