Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK METALOPKØB 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% 1.9% 1.9%   Bankruptcy risk   3.0% 7.3% 6.8% 6.0% 16.3% 4.9% 12.4% 12.2%   Credit score (0-100)   59 34 35 38 10 43 19 19   Credit rating   BBB BBB BBB BBB BB 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   862 576 522 2,821 2,275 930 0.0 0.0   EBITDA   492 -18.2 8.3 2,093 1,561 194 0.0 0.0   EBIT   472 -42.2 0.3 2,085 1,554 194 0.0 0.0   Pre-tax profit (PTP)   471.4 -43.8 -1.5 2,057.2 1,496.7 248.5 0.0 0.0   Net earnings   366.5 -35.5 -4.5 1,601.6 1,164.2 190.5 0.0 0.0   Pre-tax profit without non-rec. items   471 -43.8 -1.5 2,057 1,497 248 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   72.3 23.3 15.3 7.3 0.0 0.0 0.0 0.0   Shareholders equity total   757 321 317 519 483 673 418 418   Interest-bearing liabilities   0.0 365 120 233 0.6 362 0.0 0.0   Balance sheet total (assets)   952 745 567 1,339 885 1,186 418 418   Net Debt   -646 188 -197 -900 -679 -623 -418 -418     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   862 576 522 2,821 2,275 930 0.0 0.0   Gross profit growth   144.3% -33.2% -9.3% 440.6% -19.3% -59.1% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   952 745 567 1,339 885 1,186 418 418   Balance sheet change%   43.7% -21.8% -23.9% 136.2% -33.9% 34.0% -64.7% 0.0%   Added value   491.8 -18.2 8.3 2,093.4 1,562.0 194.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -73 -16 -16 -15 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   54.7% -7.3% 0.0% 73.9% 68.3% 20.9% 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 %   58.5% -5.0% 0.0% 220.2% 146.6% 24.3% 0.0% 0.0%   ROI %   70.4% -5.8% 0.0% 351.6% 263.6% 33.1% 0.0% 0.0%   ROE %   56.5% -6.6% -1.4% 383.4% 232.5% 33.0% 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 %   79.5% 43.2% 55.9% 38.7% 54.6% 56.8% 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, %   -131.4% -1,035.3% -2,385.3% -43.0% -43.5% -321.0% 0.0% 0.0%   Gearing %   0.0% 113.6% 37.9% 45.0% 0.1% 53.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 0.7% 23.5% 114.0% 1.6% 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   4.5 1.1 1.8 1.5 1.9 2.0 0.0 0.0   Current Ratio   4.9 1.7 2.2 1.6 2.2 2.3 0.0 0.0   Cash and cash equivalent   646.0 177.2 316.9 1,133.9 680.0 985.0 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   700.5 303.2 305.0 -239.5 -176.7 -38.5 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 8 2,093 1,562 194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 8 2,093 1,561 194 0 0   EBIT / employee   0 0 0 2,085 1,554 194 0 0   Net earnings / employee   0 0 -5 1,602 1,164 190 0 0