Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK ENERGI FIBERNET 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% 1.5% 1.5%   Bankruptcy risk   0.5% 0.4% 0.5% 1.0% 1.0% 0.6% 4.4% 4.0%   Credit score (0-100)   99 100 99 85 86 97 47 50   Credit rating   AAA AAA AAA A A AA BBB BBB   Credit limit (kDKK)   6,601.1 7,189.7 3,226.8 1,964.3 1,702.9 21,708.2 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   17,262 18,013 21,962 29,031 31,772 20,005 0.0 0.0   EBITDA   11,058 10,681 13,999 18,634 17,284 20,001 0.0 0.0   EBIT   7,754 7,282 10,947 4,125 1,345 3,141 0.0 0.0   Pre-tax profit (PTP)   7,750.7 7,345.0 10,838.0 -1,039.0 -5,484.0 -8,373.0 0.0 0.0   Net earnings   6,043.5 5,715.0 8,442.0 -997.0 -4,211.0 -6,930.0 0.0 0.0   Pre-tax profit without non-rec. items   7,751 7,345 10,838 -1,039 -5,484 -8,373 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   34,450 32,317 37,562 246,205 274,746 329,865 0.0 0.0   Shareholders equity total   59,466 65,181 23,621 29,512 25,300 218,370 203,371 203,371   Interest-bearing liabilities   2.4 145 28,547 235,120 245,986 89,390 0.0 0.0   Balance sheet total (assets)   71,104 78,042 69,935 316,456 335,055 381,969 203,371 203,371   Net Debt   -307 54.0 28,547 235,120 245,986 89,390 -195,286 -195,286     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   17,262 18,013 21,962 29,031 31,772 20,005 0.0 0.0   Gross profit growth   9.7% 4.3% 21.9% 32.2% 9.4% -37.0% -100.0% 0.0%   Employees   13 13 12 17 25 0 0 0   Employee growth %   8.3% 0.0% -7.7% 41.7% 47.1% -100.0% 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)   71,104 78,042 69,935 316,456 335,055 381,969 203,371 203,371   Balance sheet change%   8.6% 9.8% -10.4% 352.5% 5.9% 14.0% -46.8% 0.0%   Added value   11,058.4 10,681.0 13,999.0 18,634.0 15,854.0 20,001.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,511 -5,532 2,193 203,820 12,799 41,575 -334,994 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 (%)   44.9% 40.4% 49.8% 14.2% 4.2% 15.7% 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 %   11.4% 9.9% 14.8% 2.2% 0.4% 0.9% 0.0% 0.0%   ROI %   12.7% 10.9% 16.7% 2.6% 0.5% 1.1% 0.0% 0.0%   ROE %   10.7% 9.2% 19.0% -3.8% -15.4% -5.7% 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 %   83.6% 83.5% 33.8% 9.3% 7.6% 57.2% 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, %   -2.8% 0.5% 203.9% 1,261.8% 1,423.2% 446.9% 0.0% 0.0%   Gearing %   0.0% 0.2% 120.9% 796.7% 972.3% 40.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   893.4% 44.8% 0.9% 4.0% 2.9% 6.9% 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   1.2 2.3 0.7 0.5 0.5 0.8 0.0 0.0   Current Ratio   1.9 3.2 0.8 0.6 0.6 0.8 0.0 0.0   Cash and cash equivalent   309.3 91.0 0.0 0.0 0.0 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   6,086.1 14,905.0 -5,749.0 -35,241.0 -27,138.0 -7,144.0 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   851 822 1,167 1,096 634 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   851 822 1,167 1,096 691 0 0 0   EBIT / employee   596 560 912 243 54 0 0 0   Net earnings / employee   465 440 704 -59 -168 0 0 0