Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYDERUP SERVICE CENTER 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   3.2% 4.5% 2.8% 7.4% 5.8% 4.4% 22.5% 18.6%   Credit score (0-100)   57 48 61 33 38 47 3 7   Credit rating   BBB BBB BBB BB BBB BBB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   233 149 63.4 -372 -296 244 0.0 0.0   EBITDA   137 135 63.4 -388 -304 244 0.0 0.0   EBIT   78.4 60.6 12.3 -477 -436 174 0.0 0.0   Pre-tax profit (PTP)   41.1 29.7 -30.6 -537.7 -555.1 179.1 0.0 0.0   Net earnings   31.7 23.5 -24.4 -420.7 -433.7 150.9 0.0 0.0   Pre-tax profit without non-rec. items   41.1 29.7 -30.6 -538 -555 179 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,349 1,289 1,732 2,286 2,167 117 0.0 0.0   Shareholders equity total   343 366 342 -78.8 -513 88.4 8.4 8.4   Interest-bearing liabilities   990 849 1,710 2,973 3,170 805 0.0 0.0   Balance sheet total (assets)   1,409 1,290 2,117 2,942 2,690 1,027 8.4 8.4   Net Debt   952 849 1,675 2,809 3,086 741 -8.4 -8.4     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   233 149 63.4 -372 -296 244 0.0 0.0   Gross profit growth   -47.1% -36.0% -57.4% 0.0% 20.4% 0.0% -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)   1,409 1,290 2,117 2,942 2,690 1,027 8 8   Balance sheet change%   -2.7% -8.5% 64.2% 38.9% -8.5% -61.8% -99.2% 0.0%   Added value   78.4 60.6 12.3 -477.4 -435.6 173.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -134 391 465 -251 -2,121 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   33.6% 40.6% 19.5% 128.5% 147.4% 71.2% 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 %   5.5% 4.5% 0.7% -18.5% -14.0% 8.6% 0.0% 0.0%   ROI %   5.8% 4.6% 0.7% -18.7% -14.2% 9.0% 0.0% 0.0%   ROE %   9.7% 6.6% -6.9% -25.6% -15.4% 10.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   24.3% 28.4% 16.1% -2.6% -16.0% 8.6% 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, %   693.6% 630.1% 2,639.8% -724.0% -1,015.1% 303.7% 0.0% 0.0%   Gearing %   288.8% 231.7% 500.2% -3,773.0% -618.6% 910.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.4% 3.4% 2.6% 3.9% 0.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.0 0.3 0.2 0.2 1.1 0.0 0.0   Current Ratio   0.1 0.0 0.3 0.2 0.2 1.1 0.0 0.0   Cash and cash equivalent   37.8 0.2 35.2 164.6 84.7 63.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -560.2 -507.6 -998.7 -2,063.2 -2,408.1 87.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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