Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Elteknik 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.5% 1.6% 2.8% 6.3% 6.7% 4.0% 5.1% 5.0%   Credit score (0-100)   55 74 58 37 35 50 43 44   Credit rating   BBB A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 20.2 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,568 12,574 10,589 9,195 49,012 58,745 0.0 0.0   EBITDA   -607 4,052 2,319 883 5,404 7,757 0.0 0.0   EBIT   -607 4,052 2,319 883 2,871 4,586 0.0 0.0   Pre-tax profit (PTP)   2,540.8 3,524.9 1,807.5 423.7 1,137.1 2,628.9 0.0 0.0   Net earnings   2,866.0 2,725.1 1,395.9 328.2 823.4 2,178.7 0.0 0.0   Pre-tax profit without non-rec. items   2,541 3,525 1,807 424 1,137 2,629 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   10,054 10,089 11,288 10,470 11,124 10,668 0.0 0.0   Shareholders equity total   5,576 7,969 8,651 8,636 4,924 6,858 5,788 5,788   Interest-bearing liabilities   31,156 26,614 16,804 15,844 21,559 20,365 0.0 0.0   Balance sheet total (assets)   53,410 57,390 51,157 46,000 52,676 52,373 5,788 5,788   Net Debt   31,122 25,337 16,716 15,800 21,532 20,139 -4,558 -4,558     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   7,568 12,574 10,589 9,195 49,012 58,745 0.0 0.0   Gross profit growth   14.4% 66.1% -15.8% -13.2% 433.0% 19.9% -100.0% 0.0%   Employees   72 97 106 110 93 108 0 0   Employee growth %   67.4% 34.7% 9.3% 3.8% -15.5% 16.1% -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)   53,410 57,390 51,157 46,000 52,676 52,373 5,788 5,788   Balance sheet change%   89.3% 7.5% -10.9% -10.1% 14.5% -0.6% -88.9% 0.0%   Added value   -606.8 4,051.9 2,318.8 882.6 2,871.3 7,756.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,103 36 1,199 -818 -320 -3,956 -10,668 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -8.0% 32.2% 21.9% 9.6% 5.9% 7.8% 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 %   8.1% 7.5% 4.3% 2.0% 5.5% 8.7% 0.0% 0.0%   ROI %   10.8% 10.4% 6.3% 3.3% 9.5% 15.6% 0.0% 0.0%   ROE %   66.6% 40.2% 16.8% 3.8% 12.1% 37.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   10.4% 13.9% 16.9% 18.8% 9.4% 13.3% 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, %   -5,128.9% 625.3% 720.9% 1,790.2% 398.4% 259.6% 0.0% 0.0%   Gearing %   558.8% 334.0% 194.2% 183.5% 437.9% 296.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.1% 2.4% 3.4% 8.4% 9.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 0.7 1.1 1.0 0.8 0.8 0.0 0.0   Current Ratio   0.8 1.0 1.4 1.4 1.3 1.3 0.0 0.0   Cash and cash equivalent   33.9 1,276.8 88.0 44.9 27.5 226.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -5,508.8 -925.6 12,018.2 10,715.0 8,794.6 8,000.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -8 42 22 8 31 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 42 22 8 58 72 0 0   EBIT / employee   -8 42 22 8 31 42 0 0   Net earnings / employee   40 28 13 3 9 20 0 0