Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS KOMPONENTER 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% 2.7% 2.7%   Bankruptcy risk   1.2% 0.8% 0.8% 0.6% 1.2% 1.3% 6.9% 6.9%   Credit score (0-100)   84 92 90 97 82 78 35 35   Credit rating   A AA A AA A A BBB BBB   Credit limit (kDKK)   232.0 784.3 905.2 1,364.7 325.0 128.0 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   7,286 7,268 7,926 9,376 7,073 7,828 0.0 0.0   EBITDA   711 1,622 2,348 3,405 1,162 1,213 0.0 0.0   EBIT   581 1,423 2,176 3,186 929 934 0.0 0.0   Pre-tax profit (PTP)   273.7 1,127.0 1,957.8 2,517.9 665.8 274.6 0.0 0.0   Net earnings   196.1 878.5 1,522.9 1,961.5 516.8 185.4 0.0 0.0   Pre-tax profit without non-rec. items   274 1,127 1,958 2,518 666 275 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   318 336 256 496 400 744 0.0 0.0   Shareholders equity total   6,449 7,328 8,851 10,812 10,329 10,514 10,014 10,014   Interest-bearing liabilities   3,129 3,728 2,149 7,857 10,616 9,821 0.0 0.0   Balance sheet total (assets)   12,693 14,281 15,122 25,639 28,217 28,390 10,014 10,014   Net Debt   3,079 3,721 2,146 7,854 10,613 9,821 -10,014 -10,014     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   7,286 7,268 7,926 9,376 7,073 7,828 0.0 0.0   Gross profit growth   1.7% -0.2% 9.1% 18.3% -24.6% 10.7% -100.0% 0.0%   Employees   14 14 13 13 13 12 0 0   Employee growth %   7.7% 0.0% -7.1% 0.0% 0.0% -7.7% -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)   12,693 14,281 15,122 25,639 28,217 28,390 10,014 10,014   Balance sheet change%   14.7% 12.5% 5.9% 69.6% 10.1% 0.6% -64.7% 0.0%   Added value   710.9 1,621.9 2,347.7 3,405.1 1,148.0 1,212.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 -181 -251 21 -330 65 -744 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 4.0 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 (%)   8.0% 19.6% 27.5% 34.0% 13.1% 11.9% 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 %   5.7% 11.3% 15.5% 16.1% 4.9% 4.9% 0.0% 0.0%   ROI %   7.6% 14.7% 20.6% 21.9% 6.6% 6.7% 0.0% 0.0%   ROE %   3.1% 12.8% 18.8% 20.0% 4.9% 1.8% 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 %   50.8% 51.3% 58.5% 42.2% 36.6% 37.0% 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, %   433.0% 229.4% 91.4% 230.6% 913.4% 809.9% 0.0% 0.0%   Gearing %   48.5% 50.9% 24.3% 72.7% 102.8% 93.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 11.4% 10.7% 15.4% 7.1% 10.8% 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   0.7 0.8 1.0 0.8 0.5 0.5 0.0 0.0   Current Ratio   2.0 2.0 2.6 1.9 1.6 1.6 0.0 0.0   Cash and cash equivalent   50.7 6.2 2.4 3.3 2.4 0.0 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   6,101.3 6,962.6 9,140.2 8,697.7 7,470.5 7,497.4 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   51 116 181 262 88 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 116 181 262 89 101 0 0   EBIT / employee   42 102 167 245 71 78 0 0   Net earnings / employee   14 63 117 151 40 15 0 0