Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JNT Industri 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% 1.8% 1.8%   Bankruptcy risk   7.9% 10.7% 11.4% 7.8% 6.3% 6.8% 16.1% 15.8%   Credit score (0-100)   32 24 21 30 37 34 11 12   Credit rating   BB BB BB BB 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   3,099 2,452 2,541 2,949 3,501 3,154 0.0 0.0   EBITDA   108 -151 66.1 120 258 -9.8 0.0 0.0   EBIT   96.6 -169 45.9 120 258 -9.8 0.0 0.0   Pre-tax profit (PTP)   82.3 -187.2 35.1 100.2 253.4 -11.1 0.0 0.0   Net earnings   63.5 -146.7 26.7 78.1 197.3 -9.7 0.0 0.0   Pre-tax profit without non-rec. items   82.3 -187 35.1 100 253 -11.1 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   36.8 94.5 117 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   142 -64.5 -37.8 40.3 238 113 63.5 63.5   Interest-bearing liabilities   0.0 226 0.0 124 26.2 26.4 0.0 0.0   Balance sheet total (assets)   815 744 1,108 975 966 799 63.5 63.5   Net Debt   -68.3 224 -146 -462 -701 -389 -63.5 -63.5     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   3,099 2,452 2,541 2,949 3,501 3,154 0.0 0.0   Gross profit growth   -20.5% -20.9% 3.6% 16.1% 18.7% -9.9% -100.0% 0.0%   Employees   11 10 9 8 9 10 0 0   Employee growth %   0.0% -9.1% -10.0% -11.1% 12.5% 11.1% -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)   815 744 1,108 975 966 799 63 63   Balance sheet change%   17.5% -8.7% 48.8% -12.0% -0.9% -17.2% -92.1% 0.0%   Added value   107.8 -151.1 66.1 120.0 257.8 -9.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 40 3 -117 0 0 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 1.0 2.0 3.0 -1.0 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 (%)   3.1% -6.9% 1.8% 4.1% 7.4% -0.3% 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 %   12.9% -20.7% 4.9% 11.4% 26.6% -1.1% 0.0% 0.0%   ROI %   50.5% -91.2% 42.1% 147.1% 120.7% -4.8% 0.0% 0.0%   ROE %   38.9% -33.1% 2.9% 13.6% 142.0% -5.5% 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 %   17.4% -8.0% -3.3% 4.1% 24.6% 14.2% 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, %   -63.3% -148.3% -220.9% -384.9% -271.8% 3,961.7% 0.0% 0.0%   Gearing %   0.0% -349.8% 0.0% 307.8% 11.0% 23.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   51.4% 17.3% 11.0% 33.1% 6.6% 5.6% 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   0.8 0.5 0.6 1.0 1.3 1.2 0.0 0.0   Current Ratio   1.0 0.7 0.8 1.0 1.3 1.2 0.0 0.0   Cash and cash equivalent   68.3 1.6 146.0 585.9 726.9 415.3 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   30.4 -234.0 -230.1 40.3 237.5 113.5 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   10 -15 7 15 29 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 -15 7 15 29 -1 0 0   EBIT / employee   9 -17 5 15 29 -1 0 0   Net earnings / employee   6 -15 3 10 22 -1 0 0