Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J-COATING A/S 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 2019/4 2019 2020/4 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% 1.8% 1.8%   Bankruptcy risk   0.7% 0.9% 0.8% 1.2% 0.8% 1.2% 11.5% 11.3%   Credit score (0-100)   95 90 91 81 91 82 21 22   Credit rating   AA A AA A AA A BB BB   Credit limit (kDKK)   516.7 378.9 521.9 147.6 577.5 122.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 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   5,800 6,621 4,552 10,466 13,297 8,762 0.0 0.0   EBITDA   1,579 879 1,875 3,388 3,655 794 0.0 0.0   EBIT   1,189 498 1,616 3,010 3,250 392 0.0 0.0   Pre-tax profit (PTP)   1,066.2 429.4 1,593.7 2,980.3 3,288.2 369.9 0.0 0.0   Net earnings   835.4 332.8 1,243.1 2,324.5 2,564.2 288.1 0.0 0.0   Pre-tax profit without non-rec. items   1,066 429 1,594 2,980 3,288 370 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,750 3,357 3,213 2,867 2,461 2,137 0.0 0.0   Shareholders equity total   3,929 3,662 4,605 1,930 3,044 2,032 532 532   Interest-bearing liabilities   1,554 1,788 105 1,825 909 1,180 0.0 0.0   Balance sheet total (assets)   6,892 7,154 6,588 7,107 6,924 4,997 532 532   Net Debt   1,550 1,788 105 1,825 909 1,180 -532 -532     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 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   5,800 6,621 4,552 10,466 13,297 8,762 0.0 0.0   Gross profit growth   46.5% 14.2% -31.3% 129.9% 27.0% -34.1% -100.0% 0.0%   Employees   10 11 10 13 17 17 0 0   Employee growth %   66.7% 10.0% -9.1% 30.0% 30.8% 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)   6,892 7,154 6,588 7,107 6,924 4,997 532 532   Balance sheet change%   -0.8% 3.8% -7.9% 7.9% -2.6% -27.8% -89.3% 0.0%   Added value   1,579.1 878.6 1,875.4 3,388.0 3,627.7 794.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -739 -773 -403 -724 -812 -726 -2,137 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 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 (%)   20.5% 7.5% 35.5% 28.8% 24.4% 4.5% 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 %   17.2% 7.1% 23.5% 44.0% 47.3% 6.6% 0.0% 0.0%   ROI %   20.7% 9.1% 31.5% 68.1% 79.3% 10.0% 0.0% 0.0%   ROE %   23.8% 8.8% 30.1% 71.1% 103.1% 11.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   57.0% 51.2% 69.9% 27.2% 44.0% 40.7% 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, %   98.1% 203.6% 5.6% 53.9% 24.9% 148.6% 0.0% 0.0%   Gearing %   39.5% 48.8% 2.3% 94.6% 29.9% 58.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 4.1% 2.5% 3.1% 2.2% 2.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.9 1.2 0.5 0.7 0.4 0.0 0.0   Current Ratio   1.3 1.2 1.6 0.8 1.2 1.0 0.0 0.0   Cash and cash equivalent   4.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 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   695.9 663.8 1,204.0 -866.5 669.8 -76.1 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 2019/4 2019 2020/4 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   158 80 188 261 213 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 80 188 261 215 47 0 0   EBIT / employee   119 45 162 232 191 23 0 0   Net earnings / employee   84 30 124 179 151 17 0 0