Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JL SANDBLÆSNING 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% 1.5% 1.5%   Bankruptcy risk   8.4% 6.6% 6.3% 7.1% 4.4% 5.5% 13.5% 13.5%   Credit score (0-100)   31 37 37 33 46 40 17 17   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   1,076 1,101 1,212 1,424 2,012 2,394 0.0 0.0   EBITDA   37.3 -0.8 55.4 -111 297 258 0.0 0.0   EBIT   14.2 -7.0 43.7 -164 230 191 0.0 0.0   Pre-tax profit (PTP)   22.4 -19.5 64.6 -185.3 199.3 143.3 0.0 0.0   Net earnings   16.5 -24.2 48.7 -149.0 154.4 110.4 0.0 0.0   Pre-tax profit without non-rec. items   49.0 -19.5 64.6 -185 199 143 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   100 51.7 97.4 350 283 217 0.0 0.0   Shareholders equity total   738 752 801 652 806 917 792 792   Interest-bearing liabilities   1.5 1.5 157 319 837 1,089 0.0 0.0   Balance sheet total (assets)   1,604 1,122 1,937 2,031 2,149 2,710 792 792   Net Debt   -152 -439 -461 49.2 -268 -461 -792 -792     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   1,076 1,101 1,212 1,424 2,012 2,394 0.0 0.0   Gross profit growth   -12.6% 2.3% 10.1% 17.5% 41.3% 19.0% -100.0% 0.0%   Employees   2 3 3 3 0 3 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% -100.0% 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)   1,604 1,122 1,937 2,031 2,149 2,710 792 792   Balance sheet change%   -7.4% -30.1% 72.7% 4.8% 5.8% 26.1% -70.8% 0.0%   Added value   37.3 -0.8 55.4 -111.0 282.8 257.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -55 34 200 -133 -133 -217 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 2.0 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 (%)   1.3% -0.6% 3.6% -11.5% 11.4% 8.0% 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 %   0.9% -0.5% 4.8% -7.5% 11.0% 8.1% 0.0% 0.0%   ROI %   1.9% -0.9% 8.3% -15.2% 17.5% 10.6% 0.0% 0.0%   ROE %   2.3% -3.2% 6.3% -20.5% 21.2% 12.8% 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 %   46.0% 67.0% 41.3% 32.1% 37.5% 33.8% 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, %   -407.7% 58,402.7% -832.9% -44.3% -90.3% -178.8% 0.0% 0.0%   Gearing %   0.2% 0.2% 19.6% 48.9% 103.8% 118.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -2,266.0% 813.0% 10.4% 15.4% 5.4% 5.5% 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   1.4 2.1 1.4 0.7 1.0 1.2 0.0 0.0   Current Ratio   1.8 3.0 1.7 1.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   153.6 440.1 617.8 269.8 1,105.1 1,550.6 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   649.7 716.6 724.9 302.2 547.7 719.3 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   19 -0 18 -37 0 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 -0 18 -37 0 86 0 0   EBIT / employee   7 -2 15 -55 0 64 0 0   Net earnings / employee   8 -8 16 -50 0 37 0 0