Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK LÆKAGESPORING 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% 2.7% 2.7%   Bankruptcy risk   1.0% 1.0% 1.0% 0.9% 1.0% 1.0% 9.4% 9.4%   Credit score (0-100)   89 87 86 88 86 86 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   210.4 243.3 224.4 266.3 217.7 293.9 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   3,366 3,848 3,981 4,194 3,934 4,068 0.0 0.0   EBITDA   1,557 1,667 1,677 1,554 1,313 1,646 0.0 0.0   EBIT   1,081 1,074 1,040 920 755 1,239 0.0 0.0   Pre-tax profit (PTP)   1,051.0 1,067.0 1,041.0 946.0 801.0 1,314.9 0.0 0.0   Net earnings   817.0 832.0 818.0 730.0 621.0 1,024.7 0.0 0.0   Pre-tax profit without non-rec. items   1,051 1,067 1,041 946 801 1,315 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   1,326 1,507 1,124 685 760 945 0.0 0.0   Shareholders equity total   2,014 2,446 2,414 2,143 2,764 2,989 2,064 2,064   Interest-bearing liabilities   637 581 62.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,460 4,074 4,056 3,029 3,699 3,914 2,064 2,064   Net Debt   82.0 -871 -905 -468 -117 -796 -2,064 -2,064     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   3,366 3,848 3,981 4,194 3,934 4,068 0.0 0.0   Gross profit growth   5.8% 14.3% 3.5% 5.4% -6.2% 3.4% -100.0% 0.0%   Employees   5 6 6 7 7 5 0 0   Employee growth %   35.0% 11.1% 0.0% 13.8% 0.0% -20.6% -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)   3,460 4,074 4,056 3,029 3,699 3,914 2,064 2,064   Balance sheet change%   25.3% 17.7% -0.4% -25.3% 22.1% 5.8% -47.3% 0.0%   Added value   1,557.0 1,667.0 1,677.0 1,554.0 1,389.0 1,646.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   333 -552 -1,160 -1,213 -623 -327 -945 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   32.1% 27.9% 26.1% 21.9% 19.2% 30.4% 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 %   34.7% 28.8% 25.6% 26.9% 24.0% 34.6% 0.0% 0.0%   ROI %   47.9% 37.9% 37.7% 41.3% 32.9% 45.8% 0.0% 0.0%   ROE %   50.9% 37.3% 33.7% 32.0% 25.3% 35.6% 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 %   58.2% 60.0% 59.5% 70.7% 74.7% 76.4% 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, %   5.3% -52.2% -54.0% -30.1% -8.9% -48.4% 0.0% 0.0%   Gearing %   31.6% 23.8% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.8% 0.0% 25.8% 0.0% 0.0% 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   1.0 1.3 1.6 2.3 3.0 3.2 0.0 0.0   Current Ratio   1.0 1.3 1.6 2.3 3.0 3.2 0.0 0.0   Cash and cash equivalent   555.0 1,452.0 967.0 468.0 117.0 796.2 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   52.0 422.0 910.0 1,185.0 1,871.0 2,016.5 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   288 278 280 228 203 304 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   288 278 280 228 192 304 0 0   EBIT / employee   200 179 173 135 111 229 0 0   Net earnings / employee   151 139 136 107 91 189 0 0