Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.T. VINDUESPOLERING 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% 7.8% 7.8%   Bankruptcy risk   6.7% 4.6% 3.8% 3.5% 3.5% 3.6% 13.1% 12.8%   Credit score (0-100)   37 47 51 51 53 51 18 18   Credit rating   BBB 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   192 267 240 253 305 297 0.0 0.0   EBITDA   136 212 167 200 253 246 0.0 0.0   EBIT   126 202 159 186 238 232 0.0 0.0   Pre-tax profit (PTP)   126.1 201.2 157.9 186.3 238.6 235.0 0.0 0.0   Net earnings   98.1 156.8 123.2 145.3 186.1 183.3 0.0 0.0   Pre-tax profit without non-rec. items   126 201 158 186 239 235 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   37.7 27.6 74.0 59.8 45.5 31.3 0.0 0.0   Shareholders equity total   199 302 370 459 488 612 402 402   Interest-bearing liabilities   21.7 23.8 23.9 10.3 12.0 12.5 0.0 0.0   Balance sheet total (assets)   264 382 455 531 575 687 402 402   Net Debt   -201 -321 -343 -456 -501 -624 -402 -402     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   192 267 240 253 305 297 0.0 0.0   Gross profit growth   -16.0% 39.4% -10.3% 5.5% 20.4% -2.4% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   264 382 455 531 575 687 402 402   Balance sheet change%   25.3% 44.4% 19.1% 16.8% 8.2% 19.6% -41.5% 0.0%   Added value   136.2 211.8 166.5 200.2 252.6 245.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -20 39 -28 -28 -28 -31 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 (%)   65.8% 75.4% 66.5% 73.5% 78.3% 77.9% 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 %   53.1% 62.4% 38.1% 38.2% 43.6% 37.3% 0.0% 0.0%   ROI %   65.3% 73.5% 44.1% 43.4% 49.5% 41.7% 0.0% 0.0%   ROE %   55.5% 62.5% 36.7% 35.1% 39.3% 33.3% 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 %   75.4% 79.1% 81.3% 86.3% 84.9% 89.1% 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, %   -147.5% -151.6% -205.9% -227.9% -198.3% -253.8% 0.0% 0.0%   Gearing %   10.9% 7.9% 6.5% 2.2% 2.5% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 2.2% 6.6% 12.2% 20.3% 1.2% 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   3.5 4.5 4.6 6.7 6.3 8.9 0.0 0.0   Current Ratio   3.5 4.5 4.6 6.7 6.3 8.9 0.0 0.0   Cash and cash equivalent   222.6 344.8 366.8 466.7 513.0 636.4 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   162.7 275.1 298.2 401.6 444.9 582.3 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   136 212 167 200 253 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 212 167 200 253 123 0 0   EBIT / employee   126 202 159 186 238 116 0 0   Net earnings / employee   98 157 123 145 186 92 0 0