Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSK Container A/S 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   10.3% 8.8% 2.0% 4.8% 2.9% 1.0% 9.2% 9.2%   Credit score (0-100)   25 29 69 43 58 85 27 27   Credit rating   BB BB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.5 0.0 0.0 504.0 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   2,862 4,432 6,272 5,330 6,528 10,748 0.0 0.0   EBITDA   806 -287 1,767 848 1,407 4,155 0.0 0.0   EBIT   343 -703 1,421 433 848 3,859 0.0 0.0   Pre-tax profit (PTP)   -214.1 -1,175.8 1,106.0 185.6 677.8 3,963.6 0.0 0.0   Net earnings   -173.1 -1,016.6 854.9 147.3 500.3 3,069.2 0.0 0.0   Pre-tax profit without non-rec. items   -214 -1,176 1,106 186 678 3,964 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   1,998 1,768 2,264 2,011 1,969 2,594 0.0 0.0   Shareholders equity total   1,244 227 1,082 1,232 1,730 4,799 1,559 1,559   Interest-bearing liabilities   2,124 2,219 1,051 1,239 1,481 796 0.0 0.0   Balance sheet total (assets)   10,545 7,249 6,413 7,042 7,432 11,737 1,559 1,559   Net Debt   1,964 2,112 373 1,220 1,480 91.2 -1,559 -1,559     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   2,862 4,432 6,272 5,330 6,528 10,748 0.0 0.0   Gross profit growth   0.0% 54.8% 41.5% -15.0% 22.5% 64.6% -100.0% 0.0%   Employees   5 12 11 11 11 12 0 0   Employee growth %   0.0% 140.0% -8.3% 0.0% 0.0% 9.1% -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)   10,545 7,249 6,413 7,042 7,432 11,737 1,559 1,559   Balance sheet change%   17.1% -31.3% -11.5% 9.8% 5.5% 57.9% -86.7% 0.0%   Added value   805.8 -287.5 1,766.6 848.4 1,263.8 4,155.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -860 -646 150 -668 -601 329 -2,594 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -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 (%)   12.0% -15.9% 22.7% 8.1% 13.0% 35.9% 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 %   3.5% -7.8% 20.8% 6.7% 13.3% 43.3% 0.0% 0.0%   ROI %   7.5% -16.1% 39.9% 14.1% 30.8% 84.5% 0.0% 0.0%   ROE %   -13.0% -138.2% 130.6% 12.7% 33.8% 94.0% 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 %   11.8% 3.1% 16.9% 17.5% 23.3% 40.9% 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, %   243.8% -734.5% 21.1% 143.7% 105.2% 2.2% 0.0% 0.0%   Gearing %   170.7% 976.4% 97.1% 100.5% 85.6% 16.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.6% 22.1% 19.3% 23.1% 20.9% 16.1% 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   0.7 0.5 0.4 0.4 0.5 1.5 0.0 0.0   Current Ratio   0.9 0.7 0.7 0.7 0.8 1.6 0.0 0.0   Cash and cash equivalent   159.5 107.9 677.9 19.1 0.7 704.5 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   -409.2 -1,467.8 -1,102.6 -1,465.7 -1,229.7 2,989.1 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   161 -24 161 77 115 346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   161 -24 161 77 128 346 0 0   EBIT / employee   69 -59 129 39 77 322 0 0   Net earnings / employee   -35 -85 78 13 45 256 0 0