Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Brokerage 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 N/A 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% 1.3% 1.3%   Bankruptcy risk   0.0% 10.8% 8.9% 11.9% 24.5% 17.0% 15.8% 15.8%   Credit score (0-100)   0 24 28 19 2 9 12 12   Credit rating   N/A BB BB BB B BB BB BB   Credit limit (kDKK)   -86.9 -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)  2018 N/A 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   30.7 177 -15.0 -182 -497 13.0 0.0 0.0   EBITDA   30.7 176 -15.0 -182 -497 13.0 0.0 0.0   EBIT   27.7 174 -17.9 -185 -500 10.0 0.0 0.0   Pre-tax profit (PTP)   -159.1 173.5 -170.2 -184.6 -633.4 -139.3 0.0 0.0   Net earnings   -159.1 173.5 -170.2 -184.6 -633.4 -139.3 0.0 0.0   Pre-tax profit without non-rec. items   -159 174 -170 -185 -633 -139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   56.5 53.5 56.5 53.5 50.6 47.6 0.0 0.0   Shareholders equity total   -887 -713 -1,490 -1,674 -2,308 -2,447 -2,597 -2,597   Interest-bearing liabilities   2.5 0.0 761 761 761 761 2,597 2,597   Balance sheet total (assets)   571 104 99.4 53.5 297 297 0.0 0.0   Net Debt   -18.0 -7.3 761 761 761 761 2,597 2,597     See the entire balance sheet 1000.0 Volume  2018 N/A 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   30.7 177 -15.0 -182 -497 13.0 0.0 0.0   Gross profit growth   -88.1% 475.4% 0.0% -1,114.1% -173.5% 0.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 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)   571 104 99 54 297 297 0 0   Balance sheet change%   204.2% -81.8% -4.1% -46.1% 454.2% 0.2% -100.0% 0.0%   Added value   30.7 176.5 -15.0 -181.6 -496.7 13.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 0 -6 -6 -6 -48 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   90.3% 98.2% 119.9% 101.6% 100.6% 77.2% 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 %   -16.3% 15.3% -1.5% -11.1% -23.1% 0.4% 0.0% 0.0%   ROI %   -396.4% 13,931.2% -4.1% -21.2% -57.4% 1.2% 0.0% 0.0%   ROE %   -42.0% 51.4% -167.7% -241.4% -361.6% -46.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -60.8% -87.3% -93.7% -96.9% -88.6% -89.2% -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, %   -58.6% -4.1% -5,089.6% -419.2% -153.3% 5,846.5% 0.0% 0.0%   Gearing %   -0.3% 0.0% -51.1% -45.5% -33.0% -31.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.0% 40.0% 0.0% 17.6% 19.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.1 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.1 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   20.5 7.3 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   -941.0 -767.0 -1,436.6 -1,618.2 -2,248.7 -2,384.9 -1,298.5 -1,298.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 -497 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -497 13 0 0   EBIT / employee   0 0 0 0 -500 10 0 0   Net earnings / employee   0 0 0 0 -633 -139 0 0