Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK DISPLAY 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% 2.9% 2.9%   Bankruptcy risk   3.3% 2.6% 11.7% 6.5% 3.4% 9.1% 9.6% 9.4%   Credit score (0-100)   56 63 20 35 54 26 26 26   Credit rating   BBB BBB BB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 0.0 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   19,191 19,315 -249 8,890 14,550 7,930 0.0 0.0   EBITDA   4,139 5,663 -11,725 -1,964 226 -6,923 0.0 0.0   EBIT   4,139 5,663 -11,725 -1,964 226 -6,923 0.0 0.0   Pre-tax profit (PTP)   4,315.1 4,514.0 -9,215.0 -1,944.0 42.1 -7,584.4 0.0 0.0   Net earnings   3,356.9 4,514.0 -9,215.0 -1,944.0 31.4 -7,088.6 0.0 0.0   Pre-tax profit without non-rec. items   4,315 5,663 -11,725 -1,964 42.1 -7,584 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   9,455 0.0 0.0 0.0 11,962 12,187 0.0 0.0   Shareholders equity total   2,296 6,811 596 7,152 7,183 3,394 2,044 2,044   Interest-bearing liabilities   9,051 0.0 0.0 0.0 12,327 7,815 0.0 0.0   Balance sheet total (assets)   29,060 28,522 21,931 35,046 39,868 30,284 2,044 2,044   Net Debt   8,899 0.0 0.0 0.0 10,653 6,609 -2,044 -2,044     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   19,191 19,315 -249 8,890 14,550 7,930 0.0 0.0   Gross profit growth   -13.2% 0.6% 0.0% 0.0% 63.7% -45.5% -100.0% 0.0%   Employees   78 71 56 41 63 54 0 0   Employee growth %   9.9% -9.0% -21.1% -26.8% 53.7% -14.3% -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)   29,060 28,522 21,931 35,046 39,868 30,284 2,044 2,044   Balance sheet change%   3.7% -1.9% -23.1% 59.8% 13.8% -24.0% -93.2% 0.0%   Added value   4,138.5 5,663.0 -11,725.0 -1,964.0 226.3 -6,923.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   940 -9,455 0 0 11,962 225 -12,187 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 -1.0 -2.0 1.0 -1.0 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 (%)   21.6% 29.3% 4,708.8% -22.1% 1.6% -87.3% 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 %   15.6% 19.7% -46.5% -6.9% 1.1% -19.5% 0.0% 0.0%   ROI %   42.1% 28.2% -46.5% -6.9% 1.5% -42.1% 0.0% 0.0%   ROE %   89.8% 99.1% -248.8% -50.2% 0.4% -134.0% 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 %   10.4% 100.0% 100.0% 100.0% 20.8% 14.6% 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, %   215.0% 0.0% 0.0% 0.0% 4,707.6% -95.5% 0.0% 0.0%   Gearing %   394.1% 0.0% 0.0% 0.0% 171.6% 230.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 0.0% 0.0% 6.2% 7.3% 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   0.8 0.0 0.0 0.0 1.0 0.9 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 0.9 0.7 0.0 0.0   Cash and cash equivalent   151.5 0.0 0.0 0.0 1,673.9 1,205.5 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   -8,880.8 0.0 0.0 0.0 -2,733.9 -6,610.9 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   53 80 -209 -48 4 -128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 80 -209 -48 4 -128 0 0   EBIT / employee   53 80 -209 -48 4 -128 0 0   Net earnings / employee   43 64 -165 -47 0 -131 0 0