Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.E. JUNCKER 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 2018/12 2019 2019/12 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   9.4% 4.7% 4.6% 1.9% 1.2% 0.6% 8.4% 8.4%   Credit score (0-100)   28 46 46 69 82 96 29 29   Credit rating   BB BBB BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.1 359.5 1,306.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   4,408 4,871 5,155 5,332 9,396 11,728 0.0 0.0   EBITDA   596 1,447 727 2,218 4,008 4,306 0.0 0.0   EBIT   596 1,447 727 2,218 4,008 4,306 0.0 0.0   Pre-tax profit (PTP)   381.1 1,246.0 547.4 2,059.7 3,209.0 3,595.6 0.0 0.0   Net earnings   291.4 952.3 423.6 1,620.7 2,500.8 2,804.3 0.0 0.0   Pre-tax profit without non-rec. items   381 1,246 547 2,060 3,209 3,596 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   199 245 290 3,000 5,478 4,053 0.0 0.0   Shareholders equity total   489 1,442 1,315 2,536 5,037 7,841 4,541 4,541   Interest-bearing liabilities   1,014 2,764 1,150 2,788 11,357 9,913 0.0 0.0   Balance sheet total (assets)   7,027 10,444 6,421 12,659 24,193 23,669 4,541 4,541   Net Debt   1,014 2,764 1,150 2,788 3,622 6,901 -4,541 -4,541     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   4,408 4,871 5,155 5,332 9,396 11,728 0.0 0.0   Gross profit growth   -6.3% 10.5% 5.8% 3.4% 76.2% 24.8% -100.0% 0.0%   Employees   20 18 20 20 22 18 0 0   Employee growth %   11.1% -10.0% 11.1% 0.0% 10.0% -18.2% -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)   7,027 10,444 6,421 12,659 24,193 23,669 4,541 4,541   Balance sheet change%   38.2% 48.6% -38.5% 97.1% 91.1% -2.2% -80.8% 0.0%   Added value   596.1 1,447.1 726.9 2,218.3 4,008.0 4,306.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21 46 235 3,817 1,219 -1,464 -4,053 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   13.5% 29.7% 14.1% 41.6% 42.7% 36.7% 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 %   9.8% 16.8% 8.7% 23.4% 22.1% 18.4% 0.0% 0.0%   ROI %   30.8% 51.4% 21.8% 46.8% 30.7% 21.9% 0.0% 0.0%   ROE %   84.8% 98.6% 30.7% 84.2% 66.1% 43.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.0% 14.7% 21.2% 20.0% 20.8% 33.1% 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, %   170.2% 191.0% 158.2% 125.7% 90.4% 160.3% 0.0% 0.0%   Gearing %   207.3% 191.7% 87.5% 109.9% 225.5% 126.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.5% 11.7% 9.4% 9.0% 12.3% 7.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 1.1 0.7 0.5 2.4 3.1 0.0 0.0   Current Ratio   1.0 1.1 1.1 1.0 2.7 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 7,735.3 3,012.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -64.0 1,135.3 529.0 -392.7 11,631.8 13,796.8 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 2018/12 2019 2019/12 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   30 80 36 111 182 239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 80 36 111 182 239 0 0   EBIT / employee   30 80 36 111 182 239 0 0   Net earnings / employee   15 53 21 81 114 156 0 0