Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. Juhl Invest ApS 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   2.5% 2.2% 2.5% 1.9% 1.9% 1.7% 16.1% 16.1%   Credit score (0-100)   64 67 62 69 70 72 11 11   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 0.3 1.3 -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   17.4 47.3 -114 40.6 31.5 57.3 0.0 0.0   EBITDA   17.4 47.3 -114 40.6 31.5 57.3 0.0 0.0   EBIT   17.4 47.3 -114 40.6 31.5 57.3 0.0 0.0   Pre-tax profit (PTP)   180.5 225.3 67.2 233.7 203.3 276.1 0.0 0.0   Net earnings   140.7 175.7 52.4 225.1 158.6 211.4 0.0 0.0   Pre-tax profit without non-rec. items   181 225 67.2 234 203 276 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   1,901 1,901 1,901 1,901 3,847 3,847 0.0 0.0   Shareholders equity total   425 601 654 879 1,037 1,249 -228 -228   Interest-bearing liabilities   4,430 4,592 4,744 4,732 6,165 6,302 228 228   Balance sheet total (assets)   5,086 5,359 5,423 5,636 7,275 7,650 0.0 0.0   Net Debt   4,390 4,404 4,674 4,464 6,160 6,148 228 228     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   17.4 47.3 -114 40.6 31.5 57.3 0.0 0.0   Gross profit growth   165.9% 171.4% 0.0% 0.0% -22.6% 82.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   5,086 5,359 5,423 5,636 7,275 7,650 0 0   Balance sheet change%   24.8% 5.4% 1.2% 3.9% 29.1% 5.2% -100.0% 0.0%   Added value   17.4 47.3 -114.0 40.6 31.5 57.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   960 0 0 0 1,947 0 -3,847 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 -1.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   3.9% 4.3% 1.3% 4.3% 3.3% 3.8% 0.0% 0.0%   ROI %   4.1% 4.5% 1.3% 4.3% 3.3% 3.8% 0.0% 0.0%   ROE %   39.6% 34.2% 8.4% 29.4% 16.6% 18.5% 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 %   8.4% 11.2% 12.1% 15.6% 14.3% 16.3% -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, %   25,192.1% 9,311.2% -4,099.1% 10,987.7% 19,578.4% 10,726.4% 0.0% 0.0%   Gearing %   1,041.3% 764.0% 725.9% 538.6% 594.4% 504.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.2% 0.1% 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   11.8 15.8 72.3 107.1 7.3 23.9 0.0 0.0   Current Ratio   11.8 15.8 72.3 107.1 7.3 23.9 0.0 0.0   Cash and cash equivalent   39.4 187.9 70.1 268.0 5.1 154.8 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 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   2,489.4 2,636.6 2,659.3 2,689.9 1,920.8 2,276.6 -114.2 -114.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0