Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK TRYKPRØVNING 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 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.0% 1.6% 1.2% 0.8% 1.0% 1.0% 18.8% 18.4%   Credit score (0-100)   87 76 81 91 86 84 7 8   Credit rating   A A A AA A A B B   Credit limit (kDKK)   149.7 3.1 100.6 243.9 147.1 139.2 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   3,254 2,941 4,409 4,185 4,591 3,566 0.0 0.0   EBITDA   863 298 1,852 1,012 831 877 0.0 0.0   EBIT   762 191 1,747 890 731 783 0.0 0.0   Pre-tax profit (PTP)   757.1 173.8 1,734.8 897.0 772.8 783.9 0.0 0.0   Net earnings   589.0 132.7 1,351.9 696.3 608.6 599.3 0.0 0.0   Pre-tax profit without non-rec. items   757 174 1,735 897 773 784 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   313 286 457 335 342 270 0.0 0.0   Shareholders equity total   1,218 650 1,852 1,198 1,007 1,106 6.4 6.4   Interest-bearing liabilities   153 315 8.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,482 2,070 3,425 2,342 2,112 1,964 6.4 6.4   Net Debt   -1,309 -726 -2,399 -923 -929 -1,125 -6.4 -6.4     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   3,254 2,941 4,409 4,185 4,591 3,566 0.0 0.0   Gross profit growth   17.6% -9.6% 49.9% -5.1% 9.7% -22.3% -100.0% 0.0%   Employees   5 5 5 6 6 4 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% 0.0% -33.3% -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)   2,482 2,070 3,425 2,342 2,112 1,964 6 6   Balance sheet change%   35.1% -16.6% 65.4% -31.6% -9.8% -7.0% -99.7% 0.0%   Added value   863.0 297.9 1,852.5 1,011.5 852.9 877.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -162 -135 65 -244 -93 -166 -270 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 (%)   23.4% 6.5% 39.6% 21.3% 15.9% 21.9% 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 %   35.3% 8.5% 63.7% 31.4% 34.9% 38.5% 0.0% 0.0%   ROI %   65.2% 16.4% 123.0% 58.7% 70.1% 73.9% 0.0% 0.0%   ROE %   54.9% 14.2% 108.1% 45.6% 55.2% 56.7% 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 %   49.6% 31.4% 54.1% 51.2% 47.7% 56.3% 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, %   -151.7% -243.6% -129.5% -91.2% -111.9% -128.2% 0.0% 0.0%   Gearing %   12.5% 48.4% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 8.4% 9.9% 178.5% 0.0% 0.0% 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   2.0 1.6 2.9 2.1 1.8 2.3 0.0 0.0   Current Ratio   2.0 1.6 2.9 2.1 1.8 2.3 0.0 0.0   Cash and cash equivalent   1,461.7 1,040.5 2,407.0 923.0 929.2 1,124.8 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   1,066.2 648.3 1,956.1 1,049.1 787.3 971.4 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   173 60 370 169 142 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 60 370 169 138 219 0 0   EBIT / employee   152 38 349 148 122 196 0 0   Net earnings / employee   118 27 270 116 101 150 0 0