Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JB PRODUCTION 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.6% 1.2% 1.4% 1.8% 1.6% 1.5% 9.2% 9.0%   Credit score (0-100)   63 84 78 70 74 76 27 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 237.0 76.8 2.6 15.8 29.6 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   9,186 12,506 13,827 10,076 11,330 8,820 0.0 0.0   EBITDA   2,722 4,485 5,322 2,966 4,419 2,843 0.0 0.0   EBIT   411 2,359 2,952 723 2,348 1,052 0.0 0.0   Pre-tax profit (PTP)   -41.4 1,959.1 2,661.0 273.7 1,988.5 600.4 0.0 0.0   Net earnings   -35.6 1,524.7 2,104.5 211.4 1,550.1 461.6 0.0 0.0   Pre-tax profit without non-rec. items   -41.4 1,959 2,661 274 1,988 600 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   16,171 13,872 17,458 15,281 13,464 11,745 0.0 0.0   Shareholders equity total   4,142 5,126 5,828 2,039 3,589 3,276 1,923 1,923   Interest-bearing liabilities   7,347 4,692 5,638 7,406 7,178 6,539 0.0 0.0   Balance sheet total (assets)   20,653 19,027 24,153 19,348 17,458 16,001 1,923 1,923   Net Debt   7,343 4,686 5,477 7,124 6,766 5,282 -1,923 -1,923     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   9,186 12,506 13,827 10,076 11,330 8,820 0.0 0.0   Gross profit growth   -13.8% 36.1% 10.6% -27.1% 12.4% -22.2% -100.0% 0.0%   Employees   13 14 16 15 14 11 0 0   Employee growth %   0.0% 7.7% 14.3% -6.3% -6.7% -21.4% -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)   20,653 19,027 24,153 19,348 17,458 16,001 1,923 1,923   Balance sheet change%   -9.3% -7.9% 26.9% -19.9% -9.8% -8.3% -88.0% 0.0%   Added value   2,722.1 4,484.5 5,321.6 2,966.3 4,591.1 2,843.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,507 -4,444 1,237 -4,472 -3,835 -3,511 -10,820 -952   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   4.5% 18.9% 21.4% 7.2% 20.7% 11.9% 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 %   1.9% 12.0% 13.7% 3.3% 12.8% 6.3% 0.0% 0.0%   ROI %   2.0% 13.3% 15.7% 3.8% 14.5% 7.2% 0.0% 0.0%   ROE %   -0.9% 32.9% 38.4% 5.4% 55.1% 13.4% 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 %   20.1% 26.9% 24.1% 10.5% 20.6% 20.5% 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, %   269.8% 104.5% 102.9% 240.2% 153.1% 185.8% 0.0% 0.0%   Gearing %   177.4% 91.5% 96.8% 363.2% 200.0% 199.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 6.9% 5.7% 6.9% 4.9% 6.6% 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 2.0 1.3 0.7 0.7 0.8 0.0 0.0   Current Ratio   1.0 2.2 1.4 0.8 0.8 1.0 0.0 0.0   Cash and cash equivalent   3.5 5.6 161.8 281.3 411.4 1,257.2 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   31.1 2,831.0 1,767.8 -1,287.0 -801.9 48.3 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   209 320 333 198 328 258 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   209 320 333 198 316 258 0 0   EBIT / employee   32 169 185 48 168 96 0 0   Net earnings / employee   -3 109 132 14 111 42 0 0