Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Kapitalinvest 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 2.3% 2.9% 2.5% 3.0% 20.4% 20.4%   Credit score (0-100)   0 0 63 58 61 58 5 5   Credit rating   N/A N/A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.1 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 1,509 542 0 0 0 0   Gross profit   0.0 0.0 1,496 533 -10.0 -10.3 0.0 0.0   EBITDA   0.0 0.0 1,496 533 -10.0 -10.3 0.0 0.0   EBIT   0.0 0.0 1,496 533 -10.0 -10.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,384.0 285.6 320.7 9,575.0 0.0 0.0   Net earnings   0.0 0.0 1,384.0 369.5 305.3 9,583.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,384 286 321 9,575 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 1,424 1,793 2,099 11,682 -242 -242   Interest-bearing liabilities   0.0 0.0 12,780 16,865 25,172 29,706 242 242   Balance sheet total (assets)   0.0 0.0 14,216 18,666 27,296 41,398 0.0 0.0   Net Debt   0.0 0.0 10,697 16,440 24,103 29,693 242 242     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 1,509 542 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -64.1% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 1,496 533 -10.0 -10.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -64.3% 0.0% -3.0% 0.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 14,216 18,666 27,296 41,398 0 0   Balance sheet change%   0.0% 0.0% 0.0% 31.3% 46.2% 51.7% -100.0% 0.0%   Added value   0.0 0.0 1,495.6 533.2 -10.0 -10.3 0.0 0.0   Added value %   0.0% 0.0% 99.1% 98.4% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 99.1% 98.4% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 99.1% 98.4% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 91.7% 68.2% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 91.7% 68.2% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 91.7% 52.7% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 11.8% 5.3% 3.3% 29.5% 0.0% 0.0%   ROI %   0.0% 0.0% 11.8% 5.3% 3.3% 29.5% 0.0% 0.0%   ROE %   0.0% 0.0% 97.2% 23.0% 15.7% 139.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 10.0% 9.6% 7.7% 28.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 847.9% 3,113.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 709.8% 3,034.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 715.3% 3,083.3% -241,001.3% -288,277.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 897.5% 940.4% 1,199.4% 254.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.6% 4.0% 2.1% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.0 1.0 0.9 1.0 0.0 0.0   Current Ratio   0.0 0.0 1.0 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,082.7 425.2 1,069.1 13.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 0.0 346.4 331.1 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 822.4% 3,012.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -384.8 -543.9 -1,286.9 -1,316.1 -121.2 -121.2   Net working capital %   0.0% 0.0% -25.5% -100.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 1,509 542 0 0 0 0   Added value / employee   0 0 1,496 533 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,496 533 0 0 0 0   EBIT / employee   0 0 1,496 533 0 0 0 0   Net earnings / employee   0 0 1,384 369 0 0 0 0