Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBT HERNING 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.0% 1.3% 1.1% 1.5% 2.7% 1.2% 9.5% 9.5%   Credit score (0-100)   70 81 83 75 60 80 26 26   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   0.1 19.5 82.7 16.6 0.0 58.9 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   673 494 362 212 -79.8 135 0.0 0.0   EBITDA   499 335 272 154 -97.6 135 0.0 0.0   EBIT   288 374 320 1,237 107 135 0.0 0.0   Pre-tax profit (PTP)   70.0 220.8 168.7 1,138.6 49.7 73.5 0.0 0.0   Net earnings   54.5 171.6 162.4 923.3 70.2 57.7 0.0 0.0   Pre-tax profit without non-rec. items   70.0 221 169 1,139 49.7 73.5 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   13,901 13,940 10,540 12,140 4,594 3,976 0.0 0.0   Shareholders equity total   1,307 1,478 1,641 2,564 2,634 2,692 2,567 2,567   Interest-bearing liabilities   11,370 11,822 9,751 9,664 4,039 4,124 0.0 0.0   Balance sheet total (assets)   13,988 13,991 11,907 14,463 6,766 6,865 2,567 2,567   Net Debt   11,370 11,822 8,443 8,664 2,965 3,892 -2,567 -2,567     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   673 494 362 212 -79.8 135 0.0 0.0   Gross profit growth   88.4% -26.7% -26.7% -41.4% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -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)   13,988 13,991 11,907 14,463 6,766 6,865 2,567 2,567   Balance sheet change%   -1.2% 0.0% -14.9% 21.5% -53.2% 1.5% -62.6% 0.0%   Added value   299.4 384.9 422.0 1,254.1 124.5 135.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -223 27 -3,502 1,583 -7,546 -618 -3,976 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 (%)   42.8% 75.7% 88.5% 583.4% -134.2% 100.0% 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 %   2.1% 2.7% 2.5% 9.5% 1.1% 3.0% 0.0% 0.0%   ROI %   2.2% 2.8% 2.5% 10.4% 1.2% 3.0% 0.0% 0.0%   ROE %   4.3% 12.3% 10.4% 43.9% 2.7% 2.2% 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 %   9.3% 10.6% 13.8% 17.7% 38.9% 39.2% 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, %   2,276.9% 3,530.5% 3,103.8% 5,622.0% -3,036.9% 2,873.2% 0.0% 0.0%   Gearing %   870.2% 799.8% 594.4% 376.9% 153.3% 153.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.3% 1.4% 1.1% 0.9% 3.1% 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   0.0 0.0 0.4 0.4 0.6 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.4 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,308.7 1,000.0 1,074.2 231.8 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   -3,484.0 -3,861.4 -2,326.8 -3,756.8 -1,374.8 -709.1 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   299 385 422 1,254 125 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   499 335 272 154 -98 0 0 0   EBIT / employee   288 374 320 1,237 107 0 0 0   Net earnings / employee   55 172 162 923 70 0 0 0