Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JKS Bordplade 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% 4.1% 4.1%   Bankruptcy risk   1.8% 1.1% 1.3% 1.6% 0.7% 0.7% 9.6% 9.4%   Credit score (0-100)   74 85 79 73 93 93 26 26   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   1.4 114.1 67.3 12.2 843.4 910.0 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   3,834 4,084 5,226 6,918 8,310 7,409 0.0 0.0   EBITDA   735 1,001 2,056 2,739 3,106 2,739 0.0 0.0   EBIT   622 889 1,997 2,565 2,880 2,530 0.0 0.0   Pre-tax profit (PTP)   622.9 896.1 1,963.3 2,736.5 3,089.9 2,541.8 0.0 0.0   Net earnings   480.2 693.0 1,526.0 2,182.0 2,442.4 1,974.5 0.0 0.0   Pre-tax profit without non-rec. items   623 896 1,963 2,737 3,090 2,542 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   315 340 220 489 481 432 0.0 0.0   Shareholders equity total   869 1,408 2,776 2,958 5,000 5,246 3,221 3,221   Interest-bearing liabilities   197 270 208 0.0 63.1 125 0.0 0.0   Balance sheet total (assets)   2,284 2,872 5,074 5,473 7,900 8,389 3,221 3,221   Net Debt   -169 -814 -1,461 -1,063 -3,020 -3,994 -3,221 -3,221     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   3,834 4,084 5,226 6,918 8,310 7,409 0.0 0.0   Gross profit growth   10.2% 6.5% 28.0% 32.4% 20.1% -10.8% -100.0% 0.0%   Employees   0 4 8 10 11 10 0 0   Employee growth %   0.0% 0.0% 100.0% 25.0% 10.0% -9.1% -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)   2,284 2,872 5,074 5,473 7,900 8,389 3,221 3,221   Balance sheet change%   2.1% 25.8% 76.7% 7.9% 44.3% 6.2% -61.6% 0.0%   Added value   734.8 1,000.9 2,055.7 2,738.8 3,053.4 2,739.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -224 -137 -178 95 -235 -257 -432 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 (%)   16.2% 21.8% 38.2% 37.1% 34.7% 34.2% 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 %   28.0% 35.3% 49.8% 52.2% 46.8% 31.2% 0.0% 0.0%   ROI %   66.7% 66.3% 84.9% 92.6% 78.0% 48.7% 0.0% 0.0%   ROE %   68.2% 60.9% 72.9% 76.1% 61.4% 38.5% 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 %   38.1% 49.0% 54.7% 54.0% 63.3% 62.5% 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, %   -23.1% -81.4% -71.1% -38.8% -97.2% -145.8% 0.0% 0.0%   Gearing %   22.7% 19.1% 7.5% 0.0% 1.3% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.6% 6.8% 13.3% 117.5% 0.2% 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 1.8 1.2 1.9 2.0 0.0 0.0   Current Ratio   1.3 1.6 2.1 1.9 2.4 2.5 0.0 0.0   Cash and cash equivalent   366.6 1,084.0 1,668.6 1,063.1 3,082.9 4,119.8 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   423.7 924.0 2,442.0 2,178.3 4,005.5 4,757.8 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   0 250 257 274 278 274 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 250 257 274 282 274 0 0   EBIT / employee   0 222 250 257 262 253 0 0   Net earnings / employee   0 173 191 218 222 197 0 0