Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J&T EL-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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.1% 5.2% 5.1% 2.9% 2.7% 2.9% 10.0% 10.0%   Credit score (0-100)   50 42 42 58 59 58 25 25   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   1,393 1,595 2,143 2,035 2,095 2,336 0.0 0.0   EBITDA   66.3 187 220 238 307 216 0.0 0.0   EBIT   66.3 187 220 234 287 185 0.0 0.0   Pre-tax profit (PTP)   55.5 174.0 203.4 224.4 286.0 178.3 0.0 0.0   Net earnings   44.5 119.6 168.5 172.7 218.9 135.9 0.0 0.0   Pre-tax profit without non-rec. items   55.5 174 203 224 286 178 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   3.5 0.0 0.0 86.5 106 101 0.0 0.0   Shareholders equity total   654 773 829 1,002 1,162 1,236 1,048 1,048   Interest-bearing liabilities   124 57.4 91.5 13.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,177 1,634 1,984 1,762 1,685 1,849 1,048 1,048   Net Debt   124 57.4 91.5 13.0 -376 -431 -1,048 -1,048     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   1,393 1,595 2,143 2,035 2,095 2,336 0.0 0.0   Gross profit growth   -16.8% 14.6% 34.3% -5.0% 3.0% 11.5% -100.0% 0.0%   Employees   4 5 5 5 4 6 0 0   Employee growth %   -20.0% 25.0% 0.0% 0.0% -20.0% 50.0% -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)   1,177 1,634 1,984 1,762 1,685 1,849 1,048 1,048   Balance sheet change%   -7.9% 38.8% 21.4% -11.2% -4.4% 9.7% -43.3% 0.0%   Added value   66.3 187.4 220.1 238.2 291.3 216.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -0 -3 0 82 -0 -36 -101 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 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 (%)   4.8% 11.7% 10.3% 11.5% 13.7% 7.9% 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 %   5.4% 13.3% 12.2% 12.5% 16.6% 10.5% 0.0% 0.0%   ROI %   8.4% 22.6% 24.1% 23.3% 25.1% 14.8% 0.0% 0.0%   ROE %   7.0% 16.8% 21.0% 18.9% 20.2% 11.3% 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 %   55.6% 47.3% 45.2% 56.9% 68.9% 66.9% 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, %   186.3% 30.6% 41.6% 5.5% -122.4% -199.3% 0.0% 0.0%   Gearing %   18.9% 7.4% 11.0% 1.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 14.8% 22.5% 17.7% 11.5% 0.0% 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   1.8 1.7 1.8 2.0 2.9 2.6 0.0 0.0   Current Ratio   2.2 2.0 1.7 2.3 3.3 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 375.6 430.7 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   615.4 777.4 814.6 917.5 1,077.0 1,130.9 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   17 37 44 48 73 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 37 44 48 77 36 0 0   EBIT / employee   17 37 44 47 72 31 0 0   Net earnings / employee   11 24 34 35 55 23 0 0