Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   14.2% 6.1% 9.2% 5.5% 5.5% 9.3% 18.3% 18.1%   Credit score (0-100)   16 39 26 40 41 25 8 8   Credit rating   BB BBB BB BBB BBB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -113 187 0.0 238 282 175 0.0 0.0   EBITDA   -238 81.6 176 34.7 34.1 -176 0.0 0.0   EBIT   -238 81.6 136 14.7 14.1 -196 0.0 0.0   Pre-tax profit (PTP)   -238.8 81.4 135.3 14.5 14.0 -195.8 0.0 0.0   Net earnings   -186.1 81.4 135.3 -34.9 10.6 -152.8 0.0 0.0   Pre-tax profit without non-rec. items   -239 81.4 135 14.5 14.0 -196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   100 100 60.0 40.0 20.0 0.0 0.0 0.0   Shareholders equity total   -179 -97.6 69.0 34.2 44.8 -108 -158 -158   Interest-bearing liabilities   390 266 89.8 47.1 39.8 182 158 158   Balance sheet total (assets)   236 175 170 85.9 96.0 85.2 0.0 0.0   Net Debt   360 243 45.9 22.2 -19.7 163 158 158     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -113 187 0.0 238 282 175 0.0 0.0   Gross profit growth   0.0% 0.0% -100.0% 0.0% 18.5% -38.0% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 -203.2 -247.8 -350.7 0.0 0.0   Balance sheet total (assets)   236 175 170 86 96 85 0 0   Balance sheet change%   53.9% -25.6% -3.2% -49.4% 11.8% -11.3% -100.0% 0.0%   Added value   -238.5 81.6 175.5 237.9 281.9 174.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   100 0 -80 -40 -40 -40 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   210.3% 43.7% 0.0% 6.2% 5.0% -112.0% 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 %   -84.0% 23.7% 61.2% 11.5% 15.5% -135.4% 0.0% 0.0%   ROI %   -81.3% 24.9% 63.8% 12.2% 17.0% -146.9% 0.0% 0.0%   ROE %   -153.4% 39.6% 110.7% -67.5% 26.9% -235.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -43.2% -35.8% 40.7% 39.8% 46.7% -55.9% -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, %   -151.1% 297.4% 26.2% 64.0% -57.7% -92.5% 0.0% 0.0%   Gearing %   -217.8% -272.3% 130.1% 137.8% 88.9% -168.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.1% 0.3% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 1.1 0.9 1.5 0.4 0.0 0.0   Current Ratio   0.3 0.3 1.1 0.9 1.5 0.4 0.0 0.0   Cash and cash equivalent   29.4 23.2 43.9 24.9 59.5 19.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -279.0 -197.6 9.0 -5.8 24.8 -108.0 -79.0 -79.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -238 82 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -238 82 0 0 0 0 0 0   EBIT / employee   -238 82 0 0 0 0 0 0   Net earnings / employee   -186 81 0 0 0 0 0 0