Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK ANLÆG 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% 0.6% 0.6%   Bankruptcy risk   18.0% 9.6% 7.5% 21.6% 20.0% 19.7% 15.9% 15.9%   Credit score (0-100)   9 27 32 4 5 5 12 12   Credit rating   B BB BB B B B 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   1,789 1,862 1,122 248 1,025 1,545 0.0 0.0   EBITDA   -150 -40.4 257 -270 91.3 152 0.0 0.0   EBIT   -261 -198 149 -369 -7.1 74.2 0.0 0.0   Pre-tax profit (PTP)   -318.6 -230.9 124.2 -370.1 -26.8 62.1 0.0 0.0   Net earnings   -255.9 -183.7 96.0 -449.2 -26.8 62.1 0.0 0.0   Pre-tax profit without non-rec. items   -319 -231 124 -370 -26.8 62.1 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   644 488 312 54.2 174 238 0.0 0.0   Shareholders equity total   -166 -349 -253 -703 -729 -667 -717 -717   Interest-bearing liabilities   643 878 624 526 457 290 717 717   Balance sheet total (assets)   1,588 1,319 1,137 614 1,186 1,326 0.0 0.0   Net Debt   545 613 481 445 314 240 717 717     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   1,789 1,862 1,122 248 1,025 1,545 0.0 0.0   Gross profit growth   2,248.0% 4.1% -39.8% -77.9% 313.7% 50.7% -100.0% 0.0%   Employees   0 6 3 2 3 3 0 0   Employee growth %   0.0% 0.0% -50.0% -33.3% 50.0% 0.0% -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)   1,588 1,319 1,137 614 1,186 1,326 0 0   Balance sheet change%   406.0% -17.0% -13.7% -46.0% 93.0% 11.8% -100.0% 0.0%   Added value   -149.5 -40.4 257.1 -270.2 91.2 152.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   415 -313 -285 -356 21 -14 -238 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 1.0 -1.0 -2.0 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 (%)   -14.6% -10.6% 13.2% -148.7% -0.7% 4.8% 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 %   -25.3% -11.6% 9.7% -25.9% -0.4% 3.8% 0.0% 0.0%   ROI %   -55.7% -26.1% 19.8% -60.9% -1.4% 19.9% 0.0% 0.0%   ROE %   -30.5% -12.6% 7.8% -51.3% -3.0% 4.9% 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 %   -9.4% -20.9% -18.2% -53.3% -38.1% -33.5% -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, %   -364.4% -1,517.2% 186.9% -164.6% 344.3% 158.0% 0.0% 0.0%   Gearing %   -388.1% -251.2% -246.3% -74.9% -62.6% -43.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.5% 4.3% 3.3% 3.4% 4.0% 3.3% 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 0.6 0.3 0.2 0.5 0.5 0.0 0.0   Current Ratio   0.7 0.6 0.3 0.2 0.5 0.5 0.0 0.0   Cash and cash equivalent   97.9 264.1 143.3 81.5 142.6 49.6 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   -443.8 -541.0 -820.6 -911.9 -874.9 -934.7 -358.6 -358.6   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   0 -7 86 -135 30 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -7 86 -135 30 51 0 0   EBIT / employee   0 -33 50 -184 -2 25 0 0   Net earnings / employee   0 -31 32 -225 -9 21 0 0