Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACK ENGINEERING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.0%   Bankruptcy risk   17.3% 19.2% 11.3% 16.9% 11.8% 11.1% 20.5% 16.6%   Credit score (0-100)   11 7 23 10 19 21 4 10   Credit rating   BB B BB BB BB BB B 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)  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   371 32 0 210 0 0 0 0   Gross profit   359 31.6 0.0 210 464 463 0.0 0.0   EBITDA   122 -97.9 -0.2 32.0 280 246 0.0 0.0   EBIT   111 -97.9 -0.2 -1.9 280 245 0.0 0.0   Pre-tax profit (PTP)   81.0 -151.8 -5.4 -35.2 199.1 103.5 0.0 0.0   Net earnings   63.2 -151.8 -5.4 -35.2 197.6 80.7 0.0 0.0   Pre-tax profit without non-rec. items   81.0 -152 -5.4 -35.2 199 103 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   146 -5.6 -11.0 -51.6 94.3 175 80.7 80.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   225 33.9 19.5 8.8 238 460 80.7 80.7   Net Debt   -14.7 -17.4 -19.5 -8.8 -13.4 -8.3 -80.7 -80.7     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   371 32 0 210 0 0 0 0   Net sales growth   11.4% -91.5% -100.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   359 31.6 0.0 210 464 463 0.0 0.0   Gross profit growth   18.4% -91.2% -100.0% 0.0% 121.4% -0.1% -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 -0.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   225 34 20 9 238 460 81 81   Balance sheet change%   113.9% -84.9% -42.5% -54.7% 2,589.1% 93.8% -82.5% 0.0%   Added value   111.1 -97.9 0.0 -1.9 280.0 245.1 0.0 0.0   Added value %   30.0% -310.1% 0.0% -0.9% 0.0% 0.0% 0.0% 0.0%   Investments   -11 0 0 -34 -0 -1 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 1.0 2.0 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 %   32.8% -310.1% 0.0% 15.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   30.0% -310.1% 0.0% -0.9% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   30.9% -310.1% 0.0% -0.9% 60.3% 52.9% 0.0% 0.0%   Net Earnings %   17.0% -481.3% 0.0% -16.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   19.9% -481.3% 0.0% -0.7% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   21.8% -481.3% 0.0% -16.8% 0.0% 0.0% 0.0% 0.0%   ROA %   67.3% -74.0% -0.7% -4.1% 202.9% 91.8% 0.0% 0.0%   ROI %   102.3% -133.8% 0.0% 0.0% 546.4% 126.0% 0.0% 0.0%   ROE %   58.2% -168.5% -20.3% -248.7% 383.2% 59.9% 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 %   65.0% -14.1% -36.1% -85.4% 39.7% 38.0% 100.0% 100.0%   Relative indebtedness %   21.3% 125.2% 0.0% 28.8% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   17.3% 70.0% 0.0% 24.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -12.1% 17.8% 8,126.3% -27.6% -4.8% -3.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22,164.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.9 0.9 0.6 0.1 0.8 0.4 0.0 0.0   Current Ratio   2.9 0.9 0.6 0.1 0.8 0.4 0.0 0.0   Cash and cash equivalent   14.7 17.4 19.5 8.8 13.4 8.3 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)   207.2 190.9 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 %   60.7% 107.6% 0.0% 4.2% 0.0% 0.0% 0.0% 0.0%   Net working capital   146.3 -5.6 -11.0 -51.6 -35.5 -167.1 0.0 0.0   Net working capital %   39.5% -17.7% 0.0% -24.6% 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