Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK ENERGI TEKNIK 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% 2.0% 2.0%   Bankruptcy risk   0.5% 0.4% 0.5% 0.5% 0.5% 0.5% 6.5% 6.5%   Credit score (0-100)   99 100 99 99 99 98 37 37   Credit rating   AAA AAA AAA AA AAA AA BBB BBB   Credit limit (kDKK)   3,884.9 3,754.5 3,962.1 3,221.2 4,328.0 4,631.2 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   27,968 25,290 30,703 27,097 37,226 44,540 0.0 0.0   EBITDA   6,761 4,643 10,788 5,782 13,128 8,621 0.0 0.0   EBIT   4,958 3,084 9,382 3,958 11,218 6,351 0.0 0.0   Pre-tax profit (PTP)   4,956.0 3,082.0 9,205.0 3,858.0 11,147.0 5,477.0 0.0 0.0   Net earnings   3,866.0 2,376.0 7,165.0 3,022.0 8,705.0 4,271.0 0.0 0.0   Pre-tax profit without non-rec. items   4,956 3,082 9,205 3,858 11,147 5,477 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   4,927 5,975 3,215 2,793 3,006 4,264 0.0 0.0   Shareholders equity total   26,314 24,824 29,613 25,470 31,175 35,446 29,777 29,777   Interest-bearing liabilities   3,512 4,974 6,027 33.0 6,192 27,926 0.0 0.0   Balance sheet total (assets)   44,376 43,754 51,723 35,828 53,346 83,438 29,777 29,777   Net Debt   -6,286 -7,791 6,027 33.0 6,192 27,926 -29,777 -29,777     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   27,968 25,290 30,703 27,097 37,226 44,540 0.0 0.0   Gross profit growth   -11.8% -9.6% 21.4% -11.7% 37.4% 19.6% -100.0% 0.0%   Employees   37 37 33 36 36 51 0 0   Employee growth %   8.8% 0.0% -10.8% 9.1% 0.0% 41.7% -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)   44,376 43,754 51,723 35,828 53,346 83,438 29,777 29,777   Balance sheet change%   -37.8% -1.4% 18.2% -30.7% 48.9% 56.4% -64.3% 0.0%   Added value   6,761.0 4,643.0 10,788.0 5,782.0 13,042.0 8,621.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,496 -555 -1,148 -2,968 -2,425 -1,741 -5,121 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 (%)   17.7% 12.2% 30.6% 14.6% 30.1% 14.3% 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 %   8.6% 7.0% 19.7% 9.0% 25.2% 9.3% 0.0% 0.0%   ROI %   11.4% 9.7% 27.9% 12.8% 35.0% 12.5% 0.0% 0.0%   ROE %   9.8% 9.3% 26.3% 11.0% 30.7% 12.8% 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 %   59.3% 56.7% 57.3% 72.1% 59.0% 42.5% 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, %   -93.0% -167.8% 55.9% 0.6% 47.2% 323.9% 0.0% 0.0%   Gearing %   13.3% 20.0% 20.4% 0.1% 19.9% 78.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 3.2% 3.3% 2.3% 5.1% 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   2.0 1.9 1.7 2.5 1.7 1.2 0.0 0.0   Current Ratio   2.5 2.2 2.1 3.2 2.2 1.6 0.0 0.0   Cash and cash equivalent   9,798.0 12,765.0 0.0 0.0 0.0 0.0 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   23,500.0 20,431.0 23,613.0 21,042.0 27,059.0 30,528.0 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   183 125 327 161 362 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 125 327 161 365 169 0 0   EBIT / employee   134 83 284 110 312 125 0 0   Net earnings / employee   104 64 217 84 242 84 0 0