Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUT NR. 8925 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.5% 1.8% 3.0% 2.0% 3.5% 6.6% 9.6% 9.4%   Credit score (0-100)   65 73 57 68 52 35 26 26   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 4.6 0.0 1.3 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   185 51.4 140 194 189 139 0.0 0.0   EBITDA   185 -114 -295 -106 -111 -161 0.0 0.0   EBIT   285 561 -212 165 -111 -640 0.0 0.0   Pre-tax profit (PTP)   187.4 1,803.1 145.9 931.9 -1,221.2 -570.6 0.0 0.0   Net earnings   139.0 1,406.4 106.9 726.9 -952.5 -445.1 0.0 0.0   Pre-tax profit without non-rec. items   187 1,803 146 932 -1,221 -571 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   2,250 2,925 3,008 3,279 3,279 2,800 0.0 0.0   Shareholders equity total   6,179 7,185 6,892 7,219 5,466 4,621 4,021 4,021   Interest-bearing liabilities   0.0 10.2 44.8 11.8 21.2 0.0 0.0 0.0   Balance sheet total (assets)   6,758 8,071 7,709 8,107 6,017 5,016 4,021 4,021   Net Debt   -91.7 -258 -16.1 -185 -36.2 -200 -4,021 -4,021     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   185 51.4 140 194 189 139 0.0 0.0   Gross profit growth   3.4% -72.2% 171.9% 39.0% -2.5% -26.5% -100.0% 0.0%   Employees   0 0 0 1 1 1 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)   6,758 8,071 7,709 8,107 6,017 5,016 4,021 4,021   Balance sheet change%   -4.6% 19.4% -4.5% 5.2% -25.8% -16.6% -19.8% 0.0%   Added value   284.7 561.4 -212.3 165.1 -110.7 -640.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   100 675 83 271 0 -479 -2,800 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 -1.0 1.0 -1.0 -2.0 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 (%)   154.1% 1,092.8% -152.0% 85.1% -58.5% -460.3% 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 %   4.5% 24.3% 2.9% 11.8% -0.1% -8.3% 0.0% 0.0%   ROI %   4.6% 24.9% 3.0% 12.0% -0.1% -8.4% 0.0% 0.0%   ROE %   2.2% 21.0% 1.5% 10.3% -15.0% -8.8% 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 %   91.4% 89.0% 89.4% 89.0% 90.9% 92.1% 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, %   -49.6% 227.4% 5.4% 174.5% 32.7% 124.0% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.6% 0.2% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 302.6% 7.7% 7,364.8% 1,048.7% 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   1.2 1.2 0.7 1.4 1.7 5.4 0.0 0.0   Current Ratio   1.2 1.2 0.7 1.4 1.7 5.4 0.0 0.0   Cash and cash equivalent   91.7 268.6 60.9 196.6 57.4 199.6 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   27.2 53.7 -32.5 56.7 48.7 184.4 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   0 0 0 165 -111 -640 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -106 -111 -161 0 0   EBIT / employee   0 0 0 165 -111 -640 0 0   Net earnings / employee   0 0 0 727 -953 -445 0 0