Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Ejendomskreditselskab 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% 0.4% 0.4%   Bankruptcy risk   2.3% 2.1% 1.8% 1.7% 1.6% 2.0% 14.7% 14.5%   Credit score (0-100)   67 69 71 71 73 68 14 15   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 0.3 3.4 5.4 7.2 0.7 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   5,354 5,594 7,182 7,810 6,077 5,823 0.0 0.0   EBITDA   2,468 2,501 4,058 4,430 2,789 2,647 0.0 0.0   EBIT   2,408 2,412 3,974 4,390 2,694 2,553 0.0 0.0   Pre-tax profit (PTP)   1,794.0 1,684.5 3,863.1 3,594.5 1,771.1 1,629.2 0.0 0.0   Net earnings   1,386.4 1,281.2 3,114.5 2,768.7 1,335.1 1,233.7 0.0 0.0   Pre-tax profit without non-rec. items   1,794 1,684 3,863 3,594 1,771 1,629 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   344 256 221 406 312 217 0.0 0.0   Shareholders equity total   1,986 1,881 3,715 3,369 2,009 1,996 0.0 0.0   Interest-bearing liabilities   14,845 14,922 16,769 27,432 8,647 16,209 0.0 0.0   Balance sheet total (assets)   20,067 19,317 24,650 34,585 14,306 19,767 0.0 0.0   Net Debt   14,845 14,912 16,763 27,422 8,634 16,192 0.0 0.0     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   5,354 5,594 7,182 7,810 6,077 5,823 0.0 0.0   Gross profit growth   8.1% 4.5% 28.4% 8.7% -22.2% -4.2% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   20,067 19,317 24,650 34,585 14,306 19,767 0 0   Balance sheet change%   14.3% -3.7% 27.6% 40.3% -58.6% 38.2% -100.0% 0.0%   Added value   2,468.2 2,500.9 4,058.3 4,429.8 2,733.6 2,647.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   91 -178 -119 146 -189 -189 -217 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 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 (%)   45.0% 43.1% 55.3% 56.2% 44.3% 43.8% 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 %   13.5% 13.2% 22.1% 15.9% 12.2% 16.9% 0.0% 0.0%   ROI %   15.9% 15.4% 26.0% 18.4% 14.3% 19.9% 0.0% 0.0%   ROE %   83.9% 66.3% 111.3% 78.2% 49.7% 61.6% 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 %   9.9% 9.7% 15.1% 9.7% 14.0% 10.1% 0.0% 0.0%   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, %   601.4% 596.3% 413.0% 619.0% 309.6% 611.6% 0.0% 0.0%   Gearing %   747.4% 793.2% 451.5% 814.3% 430.4% 812.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 6.1% 6.3% 5.0% 6.7% 10.1% 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   0.1 0.1 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.1 1.1 1.0 1.0 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.6 10.6 6.9 10.9 13.0 16.9 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   1,463.3 1,477.2 998.4 407.7 -949.3 1,787.3 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   494 500 812 886 547 529 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   494 500 812 886 558 529 0 0   EBIT / employee   482 482 795 878 539 511 0 0   Net earnings / employee   277 256 623 554 267 247 0 0