Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JE ELECTRONIC 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.3% 1.3% 1.6% 1.2% 1.1% 7.8% 7.7%   Credit score (0-100)   80 79 79 74 81 84 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   261.6 357.5 590.5 81.2 1,514.8 2,263.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,281 22,802 27,211 31,909 36,994 36,446 0.0 0.0   EBITDA   11,107 10,063 12,415 15,101 16,144 14,657 0.0 0.0   EBIT   10,953 10,006 12,406 15,043 16,032 14,518 0.0 0.0   Pre-tax profit (PTP)   11,232.5 10,003.1 12,556.9 15,144.2 15,768.3 15,538.0 0.0 0.0   Net earnings   8,760.2 7,817.4 9,852.1 11,811.1 12,354.5 12,101.6 0.0 0.0   Pre-tax profit without non-rec. items   11,233 10,003 12,557 15,144 15,768 15,538 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   65.6 8.8 0.0 233 344 523 0.0 0.0   Shareholders equity total   19,907 20,725 24,577 29,388 33,743 36,844 27,344 27,344   Interest-bearing liabilities   1,155 612 842 858 2,881 3,312 0.0 0.0   Balance sheet total (assets)   29,310 29,661 37,719 39,535 53,424 57,313 27,344 27,344   Net Debt   -8,662 -9,525 -8,032 -4,523 -21,103 -27,974 -27,344 -27,344     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   24,281 22,802 27,211 31,909 36,994 36,446 0.0 0.0   Gross profit growth   -0.4% -6.1% 19.3% 17.3% 15.9% -1.5% -100.0% 0.0%   Employees   33 32 33 40 36 36 0 0   Employee growth %   3.1% -3.0% 3.1% 21.2% -10.0% 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)   29,310 29,661 37,719 39,535 53,424 57,313 27,344 27,344   Balance sheet change%   -5.0% 1.2% 27.2% 4.8% 35.1% 7.3% -52.3% 0.0%   Added value   11,106.7 10,063.0 12,414.7 15,101.0 16,090.3 14,656.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -308 -114 -18 174 -0 39 -523 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   45.1% 43.9% 45.6% 47.1% 43.3% 39.8% 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 %   37.4% 34.5% 37.7% 40.4% 35.2% 28.3% 0.0% 0.0%   ROI %   55.4% 47.3% 52.9% 55.5% 48.9% 40.8% 0.0% 0.0%   ROE %   46.0% 38.5% 43.5% 43.8% 39.1% 34.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   68.4% 70.2% 65.3% 74.5% 64.0% 65.1% 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, %   -78.0% -94.7% -64.7% -30.0% -130.7% -190.9% 0.0% 0.0%   Gearing %   5.8% 3.0% 3.4% 2.9% 8.5% 9.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 17.9% 18.0% 53.9% 30.9% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.1 2.5 1.9 2.1 2.1 2.3 0.0 0.0   Current Ratio   3.1 3.5 3.0 3.8 2.7 2.8 0.0 0.0   Cash and cash equivalent   9,817.1 10,136.9 8,873.8 5,381.3 23,983.6 31,286.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   18,251.5 19,764.3 23,515.1 27,818.5 32,031.2 34,798.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   337 314 376 378 447 407 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   337 314 376 378 448 407 0 0   EBIT / employee   332 313 376 376 445 403 0 0   Net earnings / employee   265 244 299 295 343 336 0 0