Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JANTO INDUSTRI 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.5% 0.6% 1.0% 0.6% 7.9% 7.9%   Credit score (0-100)   98 98 99 97 87 97 31 31   Credit rating   AA AA AAA AA A AA BB BB   Credit limit (kDKK)   11,837.4 11,369.3 12,394.9 13,166.2 6,922.8 12,368.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,483 914 942 1,049 871 1,052 0.0 0.0   EBITDA   1,483 914 942 1,049 871 1,052 0.0 0.0   EBIT   1,383 814 823 907 722 889 0.0 0.0   Pre-tax profit (PTP)   4,300.3 737.8 13,456.9 13,297.1 -1,182.7 8,636.7 0.0 0.0   Net earnings   3,437.1 792.7 10,716.9 13,639.1 -434.7 6,736.9 0.0 0.0   Pre-tax profit without non-rec. items   4,300 738 13,457 13,297 -1,183 8,637 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   12,966 12,867 18,085 20,082 20,472 20,396 0.0 0.0   Shareholders equity total   115,955 114,748 123,965 133,604 119,169 125,906 122,406 122,406   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   117,683 115,986 127,915 137,270 119,542 127,683 122,406 122,406   Net Debt   -12,273 -4,099 -2,556 -5,999 -1,754 -2,302 -122,406 -122,406     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,483 914 942 1,049 871 1,052 0.0 0.0   Gross profit growth   33.1% -38.4% 3.2% 11.3% -16.9% 20.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   117,683 115,986 127,915 137,270 119,542 127,683 122,406 122,406   Balance sheet change%   -5.9% -1.4% 10.3% 7.3% -12.9% 6.8% -4.1% 0.0%   Added value   1,483.0 913.5 942.4 1,048.7 864.0 1,051.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,389 -198 5,098 1,855 241 -240 -20,396 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   93.3% 89.2% 87.3% 86.5% 82.9% 84.5% 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 %   4.1% 0.9% 11.3% 13.6% 4.6% 7.1% 0.0% 0.0%   ROI %   4.1% 0.9% 11.5% 13.9% 4.6% 7.1% 0.0% 0.0%   ROE %   3.0% 0.7% 9.0% 10.6% -0.3% 5.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   98.5% 98.9% 96.9% 97.3% 99.7% 98.6% 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, %   -827.6% -448.7% -271.3% -572.0% -201.3% -218.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   49.2 16.5 6.0 2.5 7.6 8.9 0.0 0.0   Current Ratio   49.2 16.5 6.0 2.5 7.6 8.9 0.0 0.0   Cash and cash equivalent   12,273.4 4,099.1 2,556.4 5,998.7 1,753.6 2,301.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   13,048.2 4,648.8 2,743.1 4,485.1 2,452.5 3,102.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0