Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRNS MALKEMASKINE SERVICE ApS

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% 1.9% 1.9%   Bankruptcy risk   0.8% 0.7% 0.7% 0.7% 1.0% 0.7% 12.4% 12.2%   Credit score (0-100)   92 94 93 93 87 92 4 4   Credit rating   A A A A A A B B   Credit limit (kDKK)   534.8 617.1 755.3 838.8 520.9 767.2 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   4,888 5,164 6,566 7,177 6,793 8,556 0.0 0.0   EBITDA   2,208 2,021 2,717 3,241 1,902 2,749 0.0 0.0   EBIT   1,940 1,715 2,333 2,822 1,597 2,358 0.0 0.0   Pre-tax profit (PTP)   1,965.0 1,744.0 2,353.0 2,844.0 1,634.0 2,399.1 0.0 0.0   Net earnings   1,532.0 1,360.0 1,834.0 2,219.0 1,275.0 1,870.3 0.0 0.0   Pre-tax profit without non-rec. items   1,965 1,744 2,353 2,844 1,634 2,399 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   508 583 946 712 552 686 0.0 0.0   Shareholders equity total   4,294 4,654 5,488 6,207 5,482 5,353 3,228 3,228   Interest-bearing liabilities   3.0 1.0 1.0 1.0 122 470 0.0 0.0   Balance sheet total (assets)   5,805 6,560 8,431 9,186 9,921 9,520 3,228 3,228   Net Debt   -1,260 -847 -1,398 -909 -2,302 -552 -3,228 -3,228     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   4,888 5,164 6,566 7,177 6,793 8,556 0.0 0.0   Gross profit growth   18.9% 5.6% 27.1% 9.3% -5.4% 26.0% -100.0% 0.0%   Employees   7 7 8 9 10 10 0 0   Employee growth %   16.7% 0.0% 14.3% 12.5% 11.1% 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)   5,805 6,560 8,431 9,186 9,921 9,520 3,228 3,228   Balance sheet change%   25.3% 13.0% 28.5% 9.0% 8.0% -4.0% -66.1% 0.0%   Added value   2,208.0 2,021.0 2,717.0 3,241.0 2,016.0 2,748.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -429 -231 -21 -653 -465 -257 -686 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 (%)   39.7% 33.2% 35.5% 39.3% 23.5% 27.6% 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 %   37.6% 28.2% 31.5% 32.5% 17.2% 24.7% 0.0% 0.0%   ROI %   51.1% 38.9% 46.5% 48.7% 27.6% 41.6% 0.0% 0.0%   ROE %   40.0% 30.4% 36.2% 37.9% 21.8% 34.5% 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 %   74.0% 70.9% 65.1% 69.3% 64.1% 56.2% 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, %   -57.1% -41.9% -51.5% -28.0% -121.0% -20.1% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 2.2% 8.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -100.0% -50.0% 800.0% 1,800.0% 21.1% 1.8% 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   1.7 1.6 1.4 1.5 1.8 0.9 0.0 0.0   Current Ratio   3.2 2.8 2.4 2.5 1.9 1.9 0.0 0.0   Cash and cash equivalent   1,263.0 848.0 1,399.0 910.0 2,424.0 1,021.7 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   3,258.0 3,518.0 3,967.0 4,328.0 3,817.0 3,632.5 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   315 289 340 360 202 275 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   315 289 340 360 190 275 0 0   EBIT / employee   277 245 292 314 160 236 0 0   Net earnings / employee   219 194 229 247 128 187 0 0