Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT TEKNIK 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2%   Bankruptcy risk   1.7% 1.8% 1.4% 2.8% 3.3% 2.2% 13.5% 11.0%   Credit score (0-100)   75 73 80 58 53 65 16 22   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   4.2 1.7 27.6 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,497 2,198 2,290 2,142 1,936 2,227 0.0 0.0   EBITDA   492 176 228 53.8 -75.6 172 0.0 0.0   EBIT   403 74.2 173 -1.2 -131 117 0.0 0.0   Pre-tax profit (PTP)   398.1 69.1 169.0 -6.1 -137.0 112.3 0.0 0.0   Net earnings   310.1 52.0 134.5 -12.4 -107.4 87.1 0.0 0.0   Pre-tax profit without non-rec. items   398 69.1 169 -6.1 -137 112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   421 320 265 210 155 100 0.0 0.0   Shareholders equity total   2,193 2,034 1,918 1,656 1,298 1,135 760 760   Interest-bearing liabilities   8.1 8.1 0.0 8.7 8.7 8.7 0.0 0.0   Balance sheet total (assets)   2,854 2,729 2,675 2,582 2,248 1,913 760 760   Net Debt   -1,144 -1,292 -1,146 -1,181 -989 -867 -760 -760     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,497 2,198 2,290 2,142 1,936 2,227 0.0 0.0   Gross profit growth   11.2% -12.0% 4.2% -6.5% -9.6% 15.0% -100.0% 0.0%   Employees   0 3 3 3 3 3 0 0   Employee growth %   -100.0% 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)   2,854 2,729 2,675 2,582 2,248 1,913 760 760   Balance sheet change%   2.3% -4.4% -2.0% -3.5% -12.9% -14.9% -60.3% 0.0%   Added value   402.7 74.2 173.0 -1.2 -130.6 116.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   206 -203 -110 -110 -110 -110 -100 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   16.1% 3.4% 7.6% -0.1% -6.7% 5.2% 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 %   14.3% 2.7% 6.4% -0.0% -5.4% 5.6% 0.0% 0.0%   ROI %   18.7% 3.5% 8.7% -0.0% -8.7% 9.5% 0.0% 0.0%   ROE %   14.4% 2.5% 6.8% -0.7% -7.3% 7.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   76.9% 74.5% 71.7% 64.1% 57.8% 59.4% 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, %   -232.8% -735.8% -502.9% -2,195.3% 1,308.1% -505.0% 0.0% 0.0%   Gearing %   0.4% 0.4% 0.0% 0.5% 0.7% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   75.4% 69.0% 112.4% 140.3% 75.0% 52.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.3 2.3 2.1 1.6 1.4 1.6 0.0 0.0   Current Ratio   3.8 3.5 3.2 2.6 2.2 2.3 0.0 0.0   Cash and cash equivalent   1,152.5 1,300.5 1,146.3 1,189.5 997.5 876.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,784.8 1,724.3 1,666.7 1,458.4 1,143.5 1,038.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 25 58 -0 -44 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 59 76 18 -25 57 0 0   EBIT / employee   0 25 58 -0 -44 39 0 0   Net earnings / employee   0 17 45 -4 -36 29 0 0