Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOWIS INDUSTRILAKERING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   1.7% 1.0% 1.0% 1.7% 1.2% 2.0% 11.4% 11.2%   Credit score (0-100)   74 87 86 72 82 67 21 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.5 261.9 427.3 9.0 126.4 0.4 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   3,103 2,534 2,963 5,328 3,362 1,807 0.0 0.0   EBITDA   1,988 1,653 2,170 4,341 2,324 500 0.0 0.0   EBIT   1,988 1,653 2,170 4,341 2,324 500 0.0 0.0   Pre-tax profit (PTP)   1,980.0 1,617.3 2,147.5 4,299.4 2,227.7 387.8 0.0 0.0   Net earnings   1,533.6 1,261.2 1,701.0 3,357.6 1,734.4 301.2 0.0 0.0   Pre-tax profit without non-rec. items   1,980 1,617 2,147 4,299 2,228 388 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   0.0 0.0 43.5 34.8 287 222 0.0 0.0   Shareholders equity total   2,034 2,867 4,140 4,497 2,732 1,233 433 433   Interest-bearing liabilities   194 0.0 0.0 0.0 883 3,000 0.0 0.0   Balance sheet total (assets)   4,099 4,696 6,292 6,406 4,716 4,944 433 433   Net Debt   -1,653 -2,197 -3,634 -3,408 -785 338 -433 -433     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   3,103 2,534 2,963 5,328 3,362 1,807 0.0 0.0   Gross profit growth   9.2% -18.3% 16.9% 79.8% -36.9% -46.2% -100.0% 0.0%   Employees   18 18 17 17 16 11 0 0   Employee growth %   0.0% 0.0% -5.6% 0.0% -5.9% -31.3% -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)   4,099 4,696 6,292 6,406 4,716 4,944 433 433   Balance sheet change%   -1.8% 14.6% 34.0% 1.8% -26.4% 4.8% -91.2% 0.0%   Added value   1,988.4 1,653.0 2,169.7 4,341.1 2,324.2 500.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -129 0 44 -9 253 -66 -222 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 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 (%)   64.1% 65.2% 73.2% 81.5% 69.1% 27.7% 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 %   48.1% 37.6% 39.5% 68.4% 41.8% 10.4% 0.0% 0.0%   ROI %   84.7% 63.1% 58.1% 96.9% 57.3% 12.8% 0.0% 0.0%   ROE %   87.6% 51.5% 48.6% 77.7% 48.0% 15.2% 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 %   49.6% 61.0% 65.8% 70.2% 57.9% 24.9% 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, %   -83.1% -132.9% -167.5% -78.5% -33.8% 67.5% 0.0% 0.0%   Gearing %   9.6% 0.0% 0.0% 0.0% 32.3% 243.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 36.7% 0.0% 0.0% 21.8% 5.9% 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   1.8 2.5 3.2 3.1 1.8 1.1 0.0 0.0   Current Ratio   1.8 2.6 3.2 3.1 2.0 1.2 0.0 0.0   Cash and cash equivalent   1,846.9 2,196.6 3,634.3 3,407.7 1,668.8 2,661.9 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   1,632.0 2,611.0 4,018.7 4,060.9 2,042.8 609.7 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   110 92 128 255 145 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 92 128 255 145 45 0 0   EBIT / employee   110 92 128 255 145 45 0 0   Net earnings / employee   85 70 100 198 108 27 0 0