Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT Montage 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 N/A 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   0.0% 2.4% 2.1% 1.3% 1.4% 1.8% 13.8% 13.5%   Credit score (0-100)   0 65 68 79 77 70 16 17   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 26.4 16.4 1.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 527 927 903 898 883 0.0 0.0   EBITDA   0.0 435 515 515 507 483 0.0 0.0   EBIT   0.0 411 502 490 484 460 0.0 0.0   Pre-tax profit (PTP)   0.0 408.5 493.4 471.1 463.6 459.8 0.0 0.0   Net earnings   0.0 318.6 384.7 367.3 361.3 357.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 408 493 471 464 460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 65.1 77.0 91.2 68.3 45.4 0.0 0.0   Shareholders equity total   0.0 432 706 961 1,208 1,448 350 350   Interest-bearing liabilities   0.0 81.1 167 259 359 0.0 0.0 0.0   Balance sheet total (assets)   0.0 782 1,187 1,559 1,833 1,726 350 350   Net Debt   0.0 -432 -778 -858 -1,152 -1,550 -350 -350     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 527 927 903 898 883 0.0 0.0   Gross profit growth   0.0% 0.0% 75.8% -2.5% -0.6% -1.6% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 782 1,187 1,559 1,833 1,726 350 350   Balance sheet change%   0.0% 0.0% 51.8% 31.3% 17.6% -5.9% -79.7% 0.0%   Added value   0.0 435.4 514.5 515.1 509.2 483.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 40 -1 -11 -46 -46 -45 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 77.9% 54.1% 54.2% 53.9% 52.1% 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 %   0.0% 52.5% 50.9% 35.7% 28.5% 25.9% 0.0% 0.0%   ROI %   0.0% 80.0% 72.3% 46.8% 34.7% 30.5% 0.0% 0.0%   ROE %   0.0% 73.8% 67.6% 44.1% 33.3% 26.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 55.2% 59.5% 61.6% 65.9% 83.9% 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, %   0.0% -99.2% -151.3% -166.6% -227.3% -320.7% 0.0% 0.0%   Gearing %   0.0% 18.8% 23.6% 26.9% 29.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.5% 6.5% 8.8% 6.6% 0.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 2.0 2.2 2.3 2.7 5.9 0.0 0.0   Current Ratio   0.0 2.1 2.3 2.5 2.8 6.0 0.0 0.0   Cash and cash equivalent   0.0 513.2 945.3 1,116.8 1,510.7 1,550.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 367.4 630.0 870.8 1,140.3 1,402.1 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 N/A 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   0 435 515 515 509 483 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 435 515 515 507 483 0 0   EBIT / employee   0 411 502 490 484 460 0 0   Net earnings / employee   0 319 385 367 361 358 0 0