Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jydsk Drone Service 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% 2.0% 2.0%   Bankruptcy risk   7.7% 7.7% 11.1% 12.1% 12.0% 11.4% 17.2% 17.2%   Credit score (0-100)   33 33 22 18 19 20 10 10   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 -0.0 -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   187 65.5 19.0 -28.6 -12.5 7.9 0.0 0.0   EBITDA   187 -15.4 9.2 -28.6 -12.5 7.9 0.0 0.0   EBIT   154 -64.7 -40.1 -77.9 -67.4 -16.2 0.0 0.0   Pre-tax profit (PTP)   147.9 -69.8 -45.8 -79.2 -68.5 -18.2 0.0 0.0   Net earnings   114.6 -54.5 -35.7 -96.7 -68.5 -18.2 0.0 0.0   Pre-tax profit without non-rec. items   148 -69.8 -45.8 -79.2 -68.5 -18.2 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   172 241 192 142 87.4 63.2 0.0 0.0   Shareholders equity total   144 89.4 53.7 -43.0 -111 -130 -180 -180   Interest-bearing liabilities   148 163 182 182 195 195 180 180   Balance sheet total (assets)   327 275 254 155 113 101 0.0 0.0   Net Debt   -7.3 162 139 179 195 167 180 180     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   187 65.5 19.0 -28.6 -12.5 7.9 0.0 0.0   Gross profit growth   0.0% -64.9% -71.0% 0.0% 56.4% 0.0% -100.0% 0.0%   Employees   0 2 2 2 2 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)   327 275 254 155 113 101 0 0   Balance sheet change%   73.4% -15.7% -7.9% -38.9% -27.1% -10.7% -100.0% 0.0%   Added value   186.9 -15.4 9.2 -28.6 -18.1 7.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 20 -99 -99 -110 -48 -63 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   82.4% -98.7% -211.1% 272.5% 540.4% -204.3% 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 %   59.8% -21.5% -15.1% -34.5% -31.9% -7.1% 0.0% 0.0%   ROI %   93.7% -23.5% -16.4% -37.3% -35.7% -8.3% 0.0% 0.0%   ROE %   132.2% -46.7% -49.9% -92.7% -51.1% -17.0% 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 %   44.1% 32.5% 21.2% -21.7% -49.6% -56.2% -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, %   -3.9% -1,054.8% 1,515.0% -628.0% -1,563.7% 2,107.9% 0.0% 0.0%   Gearing %   102.5% 182.0% 338.4% -422.8% -175.1% -150.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 3.3% 3.3% 0.8% 0.6% 1.0% 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   0.9 0.2 0.3 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.9 0.2 0.3 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   154.8 0.5 42.3 2.3 0.2 28.1 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   -20.1 -151.4 -137.8 -185.3 -198.8 -192.9 -89.8 -89.8   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 -8 5 -14 -9 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 5 -14 -6 4 0 0   EBIT / employee   0 -32 -20 -39 -34 -8 0 0   Net earnings / employee   0 -27 -18 -48 -34 -9 0 0