Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK-VINDUESPUDSNING 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   7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8%   Bankruptcy risk   2.6% 2.1% 1.8% 1.8% 2.1% 2.1% 11.1% 10.9%   Credit score (0-100)   63 69 72 71 67 67 22 22   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 1.2 1.3 0.1 0.2 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   1,612 1,656 1,708 1,783 1,767 1,705 0.0 0.0   EBITDA   604 347 418 477 326 376 0.0 0.0   EBIT   517 255 375 458 307 364 0.0 0.0   Pre-tax profit (PTP)   529.0 295.2 435.7 526.7 349.9 455.5 0.0 0.0   Net earnings   411.5 230.1 337.4 406.8 264.9 351.5 0.0 0.0   Pre-tax profit without non-rec. items   529 295 436 527 350 455 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   143 77.4 34.7 49.1 30.3 18.3 0.0 0.0   Shareholders equity total   640 870 1,207 1,414 1,279 1,356 881 881   Interest-bearing liabilities   0.0 0.2 75.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,053 1,251 2,141 2,611 1,700 1,812 881 881   Net Debt   -66.2 -49.8 -15.9 -52.3 -6.9 0.0 -881 -881     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   1,612 1,656 1,708 1,783 1,767 1,705 0.0 0.0   Gross profit growth   -1.6% 2.7% 3.2% 4.4% -0.9% -3.5% -100.0% 0.0%   Employees   3 3 3 3 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 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)   1,053 1,251 2,141 2,611 1,700 1,812 881 881   Balance sheet change%   93.4% 18.8% 71.2% 22.0% -34.9% 6.6% -51.4% 0.0%   Added value   603.9 347.2 418.2 476.8 325.8 375.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 -158 -85 -4 -38 -24 -18 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 (%)   32.1% 15.4% 22.0% 25.7% 17.4% 21.3% 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 %   66.9% 25.7% 26.4% 23.0% 18.0% 26.9% 0.0% 0.0%   ROI %   122.2% 39.2% 41.6% 40.5% 28.8% 35.9% 0.0% 0.0%   ROE %   94.8% 30.5% 32.5% 31.0% 19.7% 26.7% 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 %   60.8% 69.6% 56.4% 54.2% 75.3% 74.8% 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, %   -11.0% -14.3% -3.8% -11.0% -2.1% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 804.9% 30.7% 51.1% 0.0% 179,389.5% 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   2.2 3.1 2.3 2.1 4.0 3.9 0.0 0.0   Current Ratio   2.2 3.1 2.3 2.1 4.0 3.9 0.0 0.0   Cash and cash equivalent   66.2 49.9 90.9 52.3 6.9 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   497.3 792.7 1,172.8 1,365.1 1,248.9 1,337.4 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   201 116 139 159 81 94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   201 116 139 159 82 94 0 0   EBIT / employee   172 85 125 153 77 91 0 0   Net earnings / employee   137 77 112 136 66 88 0 0