Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JH DYK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.9% 1.0% 0.9% 0.8% 1.6% 1.1% 12.1% 11.8%   Credit score (0-100)   91 87 88 91 75 83 20 20   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   309.7 205.3 269.7 263.1 12.2 182.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,031 3,590 3,890 3,713 4,615 4,294 0.0 0.0   EBITDA   1,625 1,727 1,224 953 2,126 1,754 0.0 0.0   EBIT   1,501 1,620 1,132 876 2,051 1,715 0.0 0.0   Pre-tax profit (PTP)   1,498.7 1,601.6 1,116.9 857.9 2,044.8 1,719.8 0.0 0.0   Net earnings   1,168.9 1,249.1 871.1 668.9 1,593.0 1,341.1 0.0 0.0   Pre-tax profit without non-rec. items   1,499 1,602 1,117 858 2,045 1,720 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   404 258 166 88.6 33.3 98.9 0.0 0.0   Shareholders equity total   2,016 1,900 1,872 1,490 2,303 2,055 535 535   Interest-bearing liabilities   17.1 17.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,778 2,775 2,858 2,218 3,263 2,873 535 535   Net Debt   -1,316 -1,576 -2,032 -1,013 -1,368 -1,422 -535 -535     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,031 3,590 3,890 3,713 4,615 4,294 0.0 0.0   Gross profit growth   26.1% -10.9% 8.3% -4.5% 24.3% -7.0% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   -40.0% 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)   2,778 2,775 2,858 2,218 3,263 2,873 535 535   Balance sheet change%   37.2% -0.1% 3.0% -22.4% 47.1% -12.0% -81.4% 0.0%   Added value   1,625.3 1,726.9 1,224.5 953.1 2,128.5 1,754.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -113 -252 -185 -155 -130 27 -99 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   37.2% 45.1% 29.1% 23.6% 44.4% 39.9% 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 %   62.5% 58.3% 40.2% 34.5% 74.9% 56.2% 0.0% 0.0%   ROI %   83.5% 82.0% 59.8% 51.2% 105.0% 76.9% 0.0% 0.0%   ROE %   71.6% 63.8% 46.2% 39.8% 84.0% 61.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   72.6% 68.5% 65.5% 67.2% 70.6% 71.5% 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, %   -81.0% -91.3% -166.0% -106.3% -64.4% -81.1% 0.0% 0.0%   Gearing %   0.8% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 106.3% 178.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.0 2.7 2.7 3.1 3.5 3.6 0.0 0.0   Current Ratio   3.0 2.7 2.7 3.1 3.5 3.6 0.0 0.0   Cash and cash equivalent   1,333.4 1,593.5 2,032.1 1,013.0 1,368.0 1,421.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,500.0 1,485.2 1,661.4 1,415.5 2,281.6 1,978.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   542 576 408 318 709 585 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   542 576 408 318 709 585 0 0   EBIT / employee   500 540 377 292 684 572 0 0   Net earnings / employee   390 416 290 223 531 447 0 0