Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. CHR. JUHL 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% 3.7% 3.7%   Bankruptcy risk   1.4% 1.0% 2.1% 1.2% 1.7% 1.3% 7.8% 7.6%   Credit score (0-100)   80 87 67 80 72 79 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   66.6 551.2 0.5 170.2 6.1 119.3 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   6,002 6,503 5,470 6,656 6,969 6,578 0.0 0.0   EBITDA   377 898 -25.9 824 586 726 0.0 0.0   EBIT   124 599 -616 222 -106 243 0.0 0.0   Pre-tax profit (PTP)   130.0 599.5 -624.9 222.7 -417.2 247.1 0.0 0.0   Net earnings   100.8 467.2 -489.8 173.3 -350.3 192.4 0.0 0.0   Pre-tax profit without non-rec. items   130 599 -625 223 -417 247 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   4,972 5,156 5,947 5,344 5,685 5,225 0.0 0.0   Shareholders equity total   8,005 8,472 7,682 7,405 6,455 6,647 6,147 6,147   Interest-bearing liabilities   272 323 401 1,308 2,604 4,139 0.0 0.0   Balance sheet total (assets)   12,698 13,655 11,959 13,704 13,952 12,810 6,147 6,147   Net Debt   260 -209 251 1,266 2,504 4,013 -6,147 -6,147     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   6,002 6,503 5,470 6,656 6,969 6,578 0.0 0.0   Gross profit growth   -6.3% 8.3% -15.9% 21.7% 4.7% -5.6% -100.0% 0.0%   Employees   15 17 16 15 15 14 0 0   Employee growth %   -6.3% 13.3% -5.9% -6.3% 0.0% -6.7% -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)   12,698 13,655 11,959 13,704 13,952 12,810 6,147 6,147   Balance sheet change%   -4.2% 7.5% -12.4% 14.6% 1.8% -8.2% -52.0% 0.0%   Added value   376.7 897.9 -25.9 824.0 496.7 726.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -115 200 -1,205 -351 -944 -5,225 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 1.0 -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 (%)   2.1% 9.2% -11.3% 3.3% -1.5% 3.7% 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 %   1.0% 4.6% -4.8% 1.8% 1.4% 1.6% 0.0% 0.0%   ROI %   1.4% 6.7% -6.9% 2.6% -4.2% 2.7% 0.0% 0.0%   ROE %   1.2% 5.7% -6.1% 2.3% -5.1% 2.9% 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 %   63.0% 62.0% 64.2% 54.0% 46.3% 51.9% 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, %   68.9% -23.3% -969.9% 153.6% 427.4% 552.8% 0.0% 0.0%   Gearing %   3.4% 3.8% 5.2% 17.7% 40.3% 62.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.1% 3.5% 1.1% 1.4% 0.9% 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   1.2 1.2 0.9 0.9 0.8 0.9 0.0 0.0   Current Ratio   1.8 1.8 1.6 1.4 1.1 1.3 0.0 0.0   Cash and cash equivalent   12.3 532.5 149.6 42.5 100.2 125.9 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   3,415.4 3,785.4 2,179.2 2,387.2 1,029.4 1,736.8 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   25 53 -2 55 33 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 53 -2 55 39 52 0 0   EBIT / employee   8 35 -39 15 -7 17 0 0   Net earnings / employee   7 27 -31 12 -23 14 0 0