Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAUNGYDE MASKINSTATION 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 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% 2.1% 2.1%   Bankruptcy risk   1.2% 1.4% 1.7% 1.6% 1.1% 2.4% 8.9% 8.7%   Credit score (0-100)   85 80 72 74 83 63 28 28   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   92.2 23.1 2.4 9.7 151.7 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 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   1,858 1,438 1,385 1,542 1,518 986 0.0 0.0   EBITDA   1,759 1,413 1,385 1,542 1,518 983 0.0 0.0   EBIT   1,059 503 450 522 502 67.4 0.0 0.0   Pre-tax profit (PTP)   1,040.5 440.7 438.4 499.4 496.8 47.6 0.0 0.0   Net earnings   812.2 343.4 337.4 393.9 387.5 35.5 0.0 0.0   Pre-tax profit without non-rec. items   1,041 441 438 499 497 47.6 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   3,554 2,670 3,164 3,415 2,402 3,256 0.0 0.0   Shareholders equity total   1,911 2,255 2,592 2,986 3,373 3,409 3,284 3,284   Interest-bearing liabilities   910 243 446 252 215 244 0.0 0.0   Balance sheet total (assets)   4,734 3,240 3,553 3,753 4,219 3,820 3,284 3,284   Net Debt   19.3 -81.4 161 14.6 -1,209 -19.9 -3,284 -3,284     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   1,858 1,438 1,385 1,542 1,518 986 0.0 0.0   Gross profit growth   83.2% -22.6% -3.6% 11.3% -1.5% -35.1% -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)   4,734 3,240 3,553 3,753 4,219 3,820 3,284 3,284   Balance sheet change%   70.4% -31.6% 9.7% 5.6% 12.4% -9.5% -14.0% 0.0%   Added value   1,759.3 1,413.0 1,385.5 1,541.6 1,521.6 983.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   952 -1,793 -442 -768 -2,030 -61 -3,256 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 (%)   57.0% 35.0% 32.5% 33.9% 33.1% 6.8% 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 %   28.2% 12.6% 13.2% 14.3% 12.6% 1.7% 0.0% 0.0%   ROI %   37.1% 16.3% 14.5% 15.6% 14.3% 1.9% 0.0% 0.0%   ROE %   54.0% 16.5% 13.9% 14.1% 12.2% 1.0% 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 %   40.4% 69.6% 72.9% 79.6% 80.0% 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, %   1.1% -5.8% 11.6% 0.9% -79.6% -2.0% 0.0% 0.0%   Gearing %   47.6% 10.8% 17.2% 8.4% 6.4% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 10.9% 3.4% 6.6% 2.4% 8.6% 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   0.5 0.9 0.5 0.5 2.2 1.4 0.0 0.0   Current Ratio   0.5 1.0 0.6 0.6 2.2 1.4 0.0 0.0   Cash and cash equivalent   890.8 324.1 284.5 237.4 1,423.6 264.3 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   -1,171.2 -27.8 -306.9 -268.3 1,002.9 162.8 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   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