Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jyskudlejning.dk, Genvinding 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 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   0.0% 0.0% 3.1% 4.5% 10.3% 8.4% 20.4% 17.3%   Credit score (0-100)   0 0 58 47 22 28 4 9   Credit rating   N/A N/A BBB BBB BB BB B BB   Credit limit (kDKK)   13.6 10.6 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 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   51.1 54.8 470 3.3 0.0 0.0 0.0 0.0   EBITDA   44.8 54.8 470 3.3 -0.5 -0.0 0.0 0.0   EBIT   44.8 54.8 470 3.3 -0.5 -0.0 0.0 0.0   Pre-tax profit (PTP)   45.0 -0.2 455.7 -9.8 -4.6 -0.0 0.0 0.0   Net earnings   39.1 -0.2 370.5 -9.8 -4.6 -0.0 0.0 0.0   Pre-tax profit without non-rec. items   45.0 -0.2 456 -9.8 -4.6 -0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   333 333 800 800 0.0 0.0 0.0 0.0   Shareholders equity total   71.0 70.8 441 40.3 35.6 35.6 -14.4 -14.4   Interest-bearing liabilities   276 284 260 722 0.0 0.0 14.4 14.4   Balance sheet total (assets)   401 411 820 804 35.6 35.6 0.0 0.0   Net Debt   209 284 240 718 0.0 0.0 14.4 14.4     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   51.1 54.8 470 3.3 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 7.3% 757.2% -99.3% -100.0% 0.0% 0.0% 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)   401 411 820 804 36 36 0 0   Balance sheet change%   -7.1% 2.7% 99.4% -2.0% -95.6% -0.0% -100.0% 0.0%   Added value   44.8 54.8 470.0 3.3 -0.5 -0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 467 0 -800 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   87.7% 100.0% 100.0% 100.0% 0.0% 0.0% 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 %   10.8% 13.5% 76.3% 0.4% -0.1% -0.0% 0.0% 0.0%   ROI %   10.9% 13.7% 76.8% 0.4% -0.1% -0.0% 0.0% 0.0%   ROE %   75.9% -0.3% 144.7% -4.1% -12.1% -0.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   17.7% 17.2% 53.8% 5.0% 100.0% 100.0% -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, %   465.3% 517.4% 51.0% 21,548.1% 0.0% 0.0% 0.0% 0.0%   Gearing %   388.2% 401.1% 58.9% 1,793.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 19.7% 5.3% 2.7% 1.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 0.8 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.3 0.8 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   67.2 0.3 20.2 3.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   14.5 -22.5 -77.8 -102.0 34.7 34.7 -7.2 -7.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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