Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUAL Group A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 3.1% 3.2% 3.1% 0.4% 0.4% 4.4% 4.0%   Credit score (0-100)   0 57 56 55 100 100 47 50   Credit rating   N/A BBB BBB BBB AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 24.6 21.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 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 0 507 492 492 492   Gross profit   0.0 135 162 173 196 194 0.0 0.0   EBITDA   0.0 31.3 49.0 52.7 76.9 69.9 0.0 0.0   EBIT   0.0 31.3 49.0 52.7 63.7 56.3 0.0 0.0   Pre-tax profit (PTP)   0.0 23.0 38.0 37.5 62.1 55.5 0.0 0.0   Net earnings   0.0 23.0 38.0 37.5 48.8 42.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 31.3 49.0 52.7 62.1 55.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 146 156 0.0 0.0   Shareholders equity total   0.0 104 126 115 161 146 144 144   Interest-bearing liabilities   0.0 0.0 0.0 0.0 93.4 97.3 0.0 0.0   Balance sheet total (assets)   0.0 192 242 289 344 319 144 144   Net Debt   0.0 0.0 0.0 0.0 58.6 82.5 -132 -132     See the entire balance sheet 1.0 Volume  2018 N/A 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 0 507 492 492 492   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -3.0% 0.0% 0.0%   Gross profit   0.0 135 162 173 196 194 0.0 0.0   Gross profit growth   0.0% 0.0% 19.7% 7.3% 13.1% -1.0% -100.0% 0.0%   Employees   0 0 0 0 270 283 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 4.8% -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)   0 192 242 289 344 319 144 144   Balance sheet change%   0.0% 0.0% 25.7% 19.7% 19.0% -7.2% -55.0% 0.0%   Added value   0.0 31.3 49.0 52.7 63.7 69.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 12.6% 14.2% 0.0% 0.0%   Investments   0 0 0 0 143 -2 -156 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2018 N/A 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% 15.2% 14.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 12.6% 11.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 23.1% 30.3% 30.4% 32.4% 29.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 9.6% 8.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 12.2% 11.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 12.2% 11.3% 0.0% 0.0%   ROA %   0.0% 16.3% 22.6% 19.9% 20.3% 17.7% 0.0% 0.0%   ROI %   0.0% 16.3% 22.6% 19.9% 23.1% 22.3% 0.0% 0.0%   ROE %   0.0% 22.1% 33.1% 31.1% 35.5% 27.7% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 46.8% 45.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 34.3% 33.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 27.5% 30.1% -26.8% -26.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 76.2% 118.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 58.1% 66.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.0% 3.5% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.2 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.2 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 34.8 14.8 0.0 0.0   1.0 Capital use efficiency  2018 N/A 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 35.8 34.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 51.7 48.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 37.1% 30.8% 26.8% 26.8%   Net working capital   0.0 0.0 0.0 0.0 103.2 73.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 20.4% 14.9% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 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 2 2 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0