Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK MUFFE TEKNIK 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   6.5% 4.7% 3.6% 2.6% 2.0% 1.8% 9.4% 9.2%   Credit score (0-100)   38 47 53 60 68 70 26 27   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.7 3.8 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   4,007 5,241 5,858 3,286 4,017 3,289 0.0 0.0   EBITDA   1,449 1,410 1,589 1,316 2,426 1,819 0.0 0.0   EBIT   1,254 1,091 1,238 961 1,794 1,144 0.0 0.0   Pre-tax profit (PTP)   1,236.0 1,093.0 1,226.0 947.0 1,779.0 1,152.6 0.0 0.0   Net earnings   958.0 841.0 952.0 735.0 1,387.4 890.8 0.0 0.0   Pre-tax profit without non-rec. items   1,236 1,093 1,226 947 1,779 1,153 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   412 591 618 576 1,362 1,182 0.0 0.0   Shareholders equity total   1,163 1,341 2,261 2,995 4,133 5,023 3,523 3,523   Interest-bearing liabilities   0.0 0.0 7.0 12.0 0.0 13.4 0.0 0.0   Balance sheet total (assets)   2,729 2,179 2,852 3,386 5,032 5,795 3,523 3,523   Net Debt   -164 -193 -55.0 -40.0 -1,152 -1,567 -3,523 -3,523     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   4,007 5,241 5,858 3,286 4,017 3,289 0.0 0.0   Gross profit growth   85.8% 30.8% 11.8% -43.9% 22.3% -18.1% -100.0% 0.0%   Employees   4 6 6 3 2 2 0 0   Employee growth %   100.0% 50.0% 0.0% -50.0% -33.3% 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)   2,729 2,179 2,852 3,386 5,032 5,795 3,523 3,523   Balance sheet change%   24.2% -20.2% 30.9% 18.7% 48.6% 15.2% -39.2% 0.0%   Added value   1,449.0 1,410.0 1,589.0 1,316.0 2,149.1 1,818.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -140 -324 -397 154 -855 -1,182 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   31.3% 20.8% 21.1% 29.2% 44.7% 34.8% 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 %   52.4% 45.2% 49.2% 30.8% 42.6% 21.6% 0.0% 0.0%   ROI %   127.9% 88.6% 68.6% 36.4% 50.3% 25.5% 0.0% 0.0%   ROE %   140.1% 67.2% 52.9% 28.0% 38.9% 19.5% 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 %   42.6% 61.5% 79.3% 88.5% 82.1% 86.7% 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, %   -11.3% -13.7% -3.5% -3.0% -47.5% -86.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 0.4% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.9% 0.0% 342.9% 147.4% 253.5% 219.4% 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   1.5 1.9 3.8 7.2 4.1 6.0 0.0 0.0   Current Ratio   1.5 1.9 3.8 7.2 4.1 6.0 0.0 0.0   Cash and cash equivalent   164.0 193.0 62.0 52.0 1,152.3 1,580.5 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   751.0 750.0 1,643.0 2,419.0 2,770.5 3,841.4 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   362 235 265 439 1,075 909 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   362 235 265 439 1,213 909 0 0   EBIT / employee   314 182 206 320 897 572 0 0   Net earnings / employee   240 140 159 245 694 445 0 0