Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk målerteknik 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 2018/12 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% 1.5% 2.0%   Bankruptcy risk   12.3% 7.2% 5.2% 2.8% 2.0% 9.3% 20.2% 15.5%   Credit score (0-100)   20 35 42 58 68 25 6 13   Credit rating   BB BBB BBB BBB A BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 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 2018/12 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   74.2 179 1,038 1,948 2,007 606 0.0 0.0   EBITDA   74.2 179 239 601 614 -145 0.0 0.0   EBIT   54.2 156 207 526 554 -208 0.0 0.0   Pre-tax profit (PTP)   47.8 153.6 199.6 515.8 550.5 -202.0 0.0 0.0   Net earnings   47.8 120.8 151.2 400.1 428.6 -191.0 0.0 0.0   Pre-tax profit without non-rec. items   47.8 154 200 516 550 -202 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   100 92.0 60.0 314 311 248 0.0 0.0   Shareholders equity total   57.5 178 219 506 820 201 151 151   Interest-bearing liabilities   0.0 0.0 15.6 26.9 76.8 147 0.0 0.0   Balance sheet total (assets)   105 826 1,773 1,195 1,674 874 151 151   Net Debt   -4.6 -494 -1,134 -810 76.8 6.7 -151 -151     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   74.2 179 1,038 1,948 2,007 606 0.0 0.0   Gross profit growth   0.0% 140.7% 481.0% 87.7% 3.0% -69.8% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   105 826 1,773 1,195 1,674 874 151 151   Balance sheet change%   -13.3% 689.6% 114.7% -32.6% 40.1% -47.8% -82.8% 0.0%   Added value   74.2 178.7 239.3 601.5 628.8 -145.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -31 -64 179 -63 -126 -248 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 -1.0 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 (%)   73.1% 87.1% 20.0% 27.0% 27.6% -34.4% 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 %   48.1% 33.5% 15.9% 35.5% 39.1% -15.5% 0.0% 0.0%   ROI %   63.3% 132.0% 100.4% 136.1% 77.6% -31.4% 0.0% 0.0%   ROE %   142.1% 102.4% 76.1% 110.4% 64.6% -37.4% 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 %   55.0% 21.6% 12.3% 42.4% 49.0% 23.0% 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, %   -6.2% -276.3% -474.1% -134.6% 12.5% -4.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.1% 5.3% 9.4% 73.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 0.0% 98.3% 49.1% 20.7% 4.5% 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   0.1 1.1 1.1 1.3 1.6 0.9 0.0 0.0   Current Ratio   0.1 1.1 1.1 1.3 1.6 0.9 0.0 0.0   Cash and cash equivalent   4.6 493.8 1,150.1 836.7 0.0 140.3 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   -42.5 86.3 158.9 197.9 520.2 -47.3 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   0 0 0 0 0 -73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -73 0 0   EBIT / employee   0 0 0 0 0 -104 0 0   Net earnings / employee   0 0 0 0 0 -96 0 0