Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOBSEN & WINDING A/S 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% 5.2% 5.2%   Bankruptcy risk   0.9% 1.1% 0.9% 4.1% 2.0% 3.4% 10.7% 10.5%   Credit score (0-100)   91 86 88 47 68 53 23 23   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   554.0 333.5 559.1 0.0 0.4 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   7,215 6,129 5,856 6,031 5,128 4,524 0.0 0.0   EBITDA   1,329 1,155 1,312 66.0 842 756 0.0 0.0   EBIT   570 383 659 -646 277 183 0.0 0.0   Pre-tax profit (PTP)   532.1 362.5 625.4 -739.0 170.0 11.2 0.0 0.0   Net earnings   415.1 283.8 463.1 -592.0 142.0 7.3 0.0 0.0   Pre-tax profit without non-rec. items   532 363 625 -739 170 11.2 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   5,810 5,037 4,705 4,529 3,740 3,298 0.0 0.0   Shareholders equity total   5,199 5,091 5,287 1,415 1,582 1,584 1,084 1,084   Interest-bearing liabilities   1,995 1,808 1,620 3,317 1,856 1,396 0.0 0.0   Balance sheet total (assets)   11,579 10,791 10,120 7,872 5,161 4,684 1,084 1,084   Net Debt   1,495 -1,667 -1,968 3,108 1,767 1,279 -1,084 -1,084     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   7,215 6,129 5,856 6,031 5,128 4,524 0.0 0.0   Gross profit growth   -12.2% -15.1% -4.4% 3.0% -15.0% -11.8% -100.0% 0.0%   Employees   14 12 13 13 10 9 0 0   Employee growth %   -6.7% -14.3% 8.3% 0.0% -23.1% -10.0% -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)   11,579 10,791 10,120 7,872 5,161 4,684 1,084 1,084   Balance sheet change%   -5.9% -6.8% -6.2% -22.2% -34.4% -9.2% -76.9% 0.0%   Added value   1,328.7 1,155.2 1,311.7 66.0 989.0 756.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,470 -1,544 -985 -888 -1,354 -1,015 -3,298 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 -1.0 1.0 2.0 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 (%)   7.9% 6.2% 11.3% -10.7% 5.4% 4.1% 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 %   4.9% 3.6% 6.6% -7.0% 4.4% 4.0% 0.0% 0.0%   ROI %   7.2% 5.2% 9.0% -9.8% 6.1% 5.5% 0.0% 0.0%   ROE %   7.7% 5.5% 8.9% -17.7% 9.5% 0.5% 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 %   44.9% 47.2% 52.2% 18.0% 30.7% 33.8% 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, %   112.5% -144.3% -150.0% 4,709.1% 209.9% 169.2% 0.0% 0.0%   Gearing %   38.4% 35.5% 30.6% 234.4% 117.3% 88.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.4% 3.5% 4.3% 4.4% 11.4% 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   1.5 1.8 2.2 0.8 0.6 0.6 0.0 0.0   Current Ratio   1.5 1.8 2.2 0.8 0.7 0.7 0.0 0.0   Cash and cash equivalent   500.7 3,475.2 3,588.4 209.0 89.0 116.9 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   1,884.0 2,493.1 2,974.7 -1,116.0 -562.0 -658.3 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   95 96 101 5 99 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 96 101 5 84 84 0 0   EBIT / employee   41 32 51 -50 28 20 0 0   Net earnings / employee   30 24 36 -46 14 1 0 0