Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUNIPER NETWORKS DENMARK ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   1.5% 8.7% 1.5% 1.3% 1.1% 0.8% 7.9% 7.9%   Credit score (0-100)   77 30 76 80 84 91 31 31   Credit rating   A BB A A A AA BB BB   Credit limit (kDKK)   34.8 0.0 42.0 269.2 558.6 1,481.0 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   11,466 10,794 11,215 13,773 14,842 18,724 18,724 18,724   Gross profit   8,082 8,520 9,675 12,259 12,631 14,497 0.0 0.0   EBITDA   546 514 534 656 707 812 0.0 0.0   EBIT   546 514 534 656 707 812 0.0 0.0   Pre-tax profit (PTP)   405.0 427.5 421.8 686.5 656.0 940.5 0.0 0.0   Net earnings   303.3 313.5 323.7 519.6 488.2 711.8 0.0 0.0   Pre-tax profit without non-rec. items   405 428 422 686 656 941 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,289 6,602 6,926 7,446 7,934 8,646 8,521 8,521   Interest-bearing liabilities   0.0 0.0 0.0 722 184 0.0 0.0 0.0   Balance sheet total (assets)   8,764 8,710 10,462 11,216 10,230 13,238 8,521 8,521   Net Debt   -7,568 -7,581 -9,544 -10,295 -8,568 -10,545 -8,521 -8,521     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   11,466 10,794 11,215 13,773 14,842 18,724 18,724 18,724   Net sales growth   30.0% -5.9% 3.9% 22.8% 7.8% 26.2% 0.0% 0.0%   Gross profit   8,082 8,520 9,675 12,259 12,631 14,497 0.0 0.0   Gross profit growth   19.7% 5.4% 13.6% 26.7% 3.0% 14.8% -100.0% 0.0%   Employees   6 6 6 8 8 8 0 0   Employee growth %   50.0% 0.0% 0.0% 33.3% 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)   8,764 8,710 10,462 11,216 10,230 13,238 8,521 8,521   Balance sheet change%   -2.1% -0.6% 20.1% 7.2% -8.8% 29.4% -35.6% 0.0%   Added value   546.0 514.0 534.0 655.9 706.8 811.8 0.0 0.0   Added value %   4.8% 4.8% 4.8% 4.8% 4.8% 4.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   4.8% 4.8% 4.8% 4.8% 4.8% 4.3% 0.0% 0.0%   EBIT %   4.8% 4.8% 4.8% 4.8% 4.8% 4.3% 0.0% 0.0%   EBIT to gross profit (%)   6.8% 6.0% 5.5% 5.4% 5.6% 5.6% 0.0% 0.0%   Net Earnings %   2.6% 2.9% 2.9% 3.8% 3.3% 3.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.6% 2.9% 2.9% 3.8% 3.3% 3.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.5% 4.0% 3.8% 5.0% 4.4% 5.0% 0.0% 0.0%   ROA %   6.2% 5.9% 4.4% 6.1% 6.7% 9.0% 0.0% 0.0%   ROI %   8.9% 7.8% 5.7% 7.7% 8.3% 12.6% 0.0% 0.0%   ROE %   4.9% 4.9% 4.8% 7.2% 6.3% 8.6% 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 %   71.8% 75.8% 66.2% 66.4% 77.6% 65.3% 100.0% 100.0%   Relative indebtedness %   21.6% 19.5% 31.5% 27.4% 15.5% 24.5% 0.0% 0.0%   Relative net indebtedness %   -44.4% -50.7% -53.6% -52.6% -43.5% -31.8% -45.5% -45.5%   Net int. bear. debt to EBITDA, %   -1,386.1% -1,474.9% -1,787.1% -1,569.6% -1,212.3% -1,299.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 9.7% 2.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% -8.5% 13.0% 128.9% 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   3.5 4.8 4.0 3.9 4.4 2.9 0.0 0.0   Current Ratio   3.5 4.8 4.0 3.9 4.4 2.9 0.0 0.0   Cash and cash equivalent   7,568.3 7,581.4 9,543.6 11,017.0 8,752.5 10,544.8 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 26.8 20.7 0.0 0.0   Trade creditors turnover (days)   17.4 17.1 18.0 18.8 28.7 9.8 0.0 0.0   Current assets / Net sales %   75.4% 80.7% 92.2% 80.6% 68.1% 70.1% 45.5% 45.5%   Net working capital   6,169.2 6,895.5 7,736.3 8,266.4 7,814.1 8,525.9 0.0 0.0   Net working capital %   53.8% 63.9% 69.0% 60.0% 52.6% 45.5% 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   1,911 1,799 1,869 1,722 1,855 2,340 0 0   Added value / employee   91 86 89 82 88 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 86 89 82 88 101 0 0   EBIT / employee   91 86 89 82 88 101 0 0   Net earnings / employee   51 52 54 65 61 89 0 0