Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JERNPLADSEN 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 1.5% 1.7% 1.6% 1.0% 1.1% 5.0% 4.9%   Credit score (0-100)   63 77 72 74 84 85 44 44   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.1 91.7 34.6 72.8 1,446.0 2,093.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,218 9,669 21,459 25,757 20,423 26,070 0.0 0.0   EBITDA   1,110 2,780 13,301 16,455 10,276 16,056 0.0 0.0   EBIT   -29.4 1,816 11,817 14,343 8,346 13,398 0.0 0.0   Pre-tax profit (PTP)   21.6 1,824.3 11,788.8 14,278.6 8,285.9 13,456.3 0.0 0.0   Net earnings   12.0 1,375.5 9,098.6 11,025.7 6,447.5 10,287.0 0.0 0.0   Pre-tax profit without non-rec. items   21.6 1,824 11,789 14,279 8,286 13,456 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,743 3,106 7,688 7,339 8,100 15,492 0.0 0.0   Shareholders equity total   14,666 16,042 22,141 25,166 21,614 29,901 29,101 29,101   Interest-bearing liabilities   0.0 0.0 260 215 3,124 3,219 0.0 0.0   Balance sheet total (assets)   16,365 18,435 28,378 31,805 31,312 41,054 29,101 29,101   Net Debt   -2,264 -4,380 -2,511 -11,118 627 -7,300 -28,826 -28,826     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   8,218 9,669 21,459 25,757 20,423 26,070 0.0 0.0   Gross profit growth   -25.5% 17.7% 121.9% 20.0% -20.7% 27.7% -100.0% 0.0%   Employees   17 18 18 20 19 19 0 0   Employee growth %   0.0% 5.9% 0.0% 11.1% -5.0% 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)   16,365 18,435 28,378 31,805 31,312 41,054 29,101 29,101   Balance sheet change%   -14.6% 12.7% 53.9% 12.1% -1.6% 31.1% -29.1% 0.0%   Added value   1,110.2 2,780.4 13,300.9 16,454.6 10,457.1 16,055.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -949 -601 3,823 -2,610 -1,319 4,585 -15,492 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -0.4% 18.8% 55.1% 55.7% 40.9% 51.4% 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 %   0.1% 10.5% 50.5% 47.7% 26.5% 37.5% 0.0% 0.0%   ROI %   0.2% 11.9% 60.5% 58.8% 32.7% 45.4% 0.0% 0.0%   ROE %   0.1% 9.0% 47.7% 46.6% 27.6% 39.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   89.6% 87.0% 78.1% 79.1% 69.0% 72.8% 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, %   -204.0% -157.5% -18.9% -67.6% 6.1% -45.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.2% 0.9% 14.5% 10.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.7% 35.8% 4.6% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.9 3.3 3.4 5.1 1.3 2.1 0.0 0.0   Current Ratio   7.9 6.9 5.8 7.8 3.1 3.4 0.0 0.0   Cash and cash equivalent   2,264.2 4,380.4 2,770.4 11,333.1 2,497.0 10,518.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   11,517.7 12,638.0 16,356.7 20,634.3 15,186.1 17,482.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 154 739 823 550 845 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 154 739 823 541 845 0 0   EBIT / employee   -2 101 656 717 439 705 0 0   Net earnings / employee   1 76 505 551 339 541 0 0