Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JST HOLDING EGVAD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.9% 0.7% 0.9% 0.6% 0.7% 9.4% 9.4%   Credit score (0-100)   96 91 95 88 97 92 26 26   Credit rating   AA A AA A AA AA BB BB   Credit limit (kDKK)   1,684.3 1,190.0 1,828.9 1,741.2 2,219.8 2,437.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   353 331 315 381 377 412 0.0 0.0   EBITDA   353 331 315 381 377 412 0.0 0.0   EBIT   278 256 240 306 302 337 0.0 0.0   Pre-tax profit (PTP)   2,683.4 1,898.0 5,360.0 10,187.2 6,580.7 8,851.6 0.0 0.0   Net earnings   2,605.8 1,819.2 5,293.4 10,108.0 6,490.1 8,742.8 0.0 0.0   Pre-tax profit without non-rec. items   2,683 1,898 5,360 10,187 6,581 8,852 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,110 3,035 2,960 2,885 2,810 2,735 0.0 0.0   Shareholders equity total   17,187 14,506 18,749 22,857 21,847 24,590 3,626 3,626   Interest-bearing liabilities   0.0 13.3 5.4 0.7 7.9 3.5 0.0 0.0   Balance sheet total (assets)   18,632 15,366 19,723 26,136 23,378 25,982 3,626 3,626   Net Debt   -1,738 -1,467 -1,817 -2,553 -1,796 -5,075 -3,626 -3,626     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   353 331 315 381 377 412 0.0 0.0   Gross profit growth   -2.1% -6.3% -4.8% 21.1% -1.1% 9.3% -100.0% 0.0%   Employees   0 0 0 0 0   0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   18,632 15,366 19,723 26,136 23,378 25,982 3,626 3,626   Balance sheet change%   -16.1% -17.5% 28.3% 32.5% -10.6% 11.1% -86.0% 0.0%   Added value   353.0 330.7 314.7 381.2 377.0 412.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -150 -150 -150 -150 -150 -150 -2,735 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   78.8% 77.3% 76.2% 80.3% 80.1% 81.8% 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 %   13.1% 11.2% 30.6% 44.5% 26.6% 35.9% 0.0% 0.0%   ROI %   14.0% 11.8% 31.8% 48.4% 29.0% 37.5% 0.0% 0.0%   ROE %   13.8% 11.5% 31.8% 48.6% 29.0% 37.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   92.2% 94.4% 95.1% 87.5% 93.5% 94.6% 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, %   -492.5% -443.8% -577.4% -669.6% -476.5% -1,231.9% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 89.9% 129.0% 684.5% 220.9% 13.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.4 3.4 4.1 2.0 5.1 6.2 0.0 0.0   Current Ratio   2.4 3.4 4.1 2.0 5.1 6.2 0.0 0.0   Cash and cash equivalent   1,738.4 1,480.8 1,822.7 2,553.4 1,804.3 5,079.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,650.9 1,428.6 2,120.2 2,870.1 4,831.7 5,231.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 41,200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 41,200 0 0   EBIT / employee   0 0 0 0 0 33,700 0 0   Net earnings / employee   0 0 0 0 0 874,283 0 0