Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Diamantskæring 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.2% 2.5% 2.7% 3.7% 4.4% 5.2% 20.4% 20.4%   Credit score (0-100)   50 63 59 50 47 41 5 5   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 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)  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   17,199 15,572 14,937 17,143 17,705 17,801 0.0 0.0   EBITDA   5,433 3,733 4,144 4,808 1,346 809 0.0 0.0   EBIT   3,916 2,686 3,596 4,400 720 123 0.0 0.0   Pre-tax profit (PTP)   3,918.1 2,768.8 3,547.8 4,309.9 637.1 -133.1 0.0 0.0   Net earnings   3,055.7 2,155.5 2,766.3 3,359.7 490.4 -120.3 0.0 0.0   Pre-tax profit without non-rec. items   3,918 2,769 3,548 4,310 637 -133 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   1,364 809 605 1,320 1,419 2,033 0.0 0.0   Shareholders equity total   4,056 3,156 3,766 4,360 4,850 880 -120 -120   Interest-bearing liabilities   430 278 1,078 1,424 3,024 10,145 120 120   Balance sheet total (assets)   7,961 9,059 9,736 11,564 14,007 17,321 0.0 0.0   Net Debt   430 -2,193 -956 1,416 3,024 10,145 120 120     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   17,199 15,572 14,937 17,143 17,705 17,801 0.0 0.0   Gross profit growth   10.8% -9.5% -4.1% 14.8% 3.3% 0.5% -100.0% 0.0%   Employees   20 20 19 23 31 33 0 0   Employee growth %   11.1% 0.0% -5.0% 21.1% 34.8% 6.5% -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)   7,961 9,059 9,736 11,564 14,007 17,321 0 0   Balance sheet change%   9.5% 13.8% 7.5% 18.8% 21.1% 23.7% -100.0% 0.0%   Added value   5,432.8 3,732.9 4,143.6 4,808.5 1,128.2 809.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,726 -1,901 -752 307 -527 -72 -2,033 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   22.8% 17.3% 24.1% 25.7% 4.1% 0.7% 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 %   51.9% 33.0% 38.4% 41.5% 5.9% 0.8% 0.0% 0.0%   ROI %   95.1% 64.9% 73.0% 76.8% 11.1% 1.3% 0.0% 0.0%   ROE %   117.2% 59.8% 79.9% 82.7% 10.7% -4.2% 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 %   50.9% 34.8% 38.7% 37.7% 34.6% 5.1% -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, %   7.9% -58.8% -23.1% 29.5% 224.7% 1,253.6% 0.0% 0.0%   Gearing %   10.6% 8.8% 28.6% 32.7% 62.3% 1,153.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 10.6% 8.9% 8.8% 5.4% 3.9% 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   1.3 1.3 1.5 1.2 1.2 0.8 0.0 0.0   Current Ratio   1.6 1.6 1.8 1.6 1.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 2,471.8 2,033.5 8.2 0.0 0.0 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   2,391.7 3,075.7 4,043.1 3,951.2 4,392.0 343.2 -60.2 -60.2   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   272 187 218 209 36 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   272 187 218 209 43 25 0 0   EBIT / employee   196 134 189 191 23 4 0 0   Net earnings / employee   153 108 146 146 16 -4 0 0