Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J T Boreteknik 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  2019 N/A 2020 2020/12 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% 9.8% 7.3% 6.0% 6.3% 9.7% 20.0% 19.6%   Credit score (0-100)   0 25 32 38 36 26 6 6   Credit rating   N/A BB BBB BBB BBB BB 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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,365 1,363 1,120 859 582 0.0 0.0   EBITDA   0.0 781 578 187 124 64.4 0.0 0.0   EBIT   0.0 675 427 117 115 58.1 0.0 0.0   Pre-tax profit (PTP)   0.0 671.1 420.9 115.2 115.1 58.5 0.0 0.0   Net earnings   0.0 521.9 327.2 88.5 87.9 44.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 671 421 115 115 58.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 208 138 102 137 300 0.0 0.0   Shareholders equity total   0.0 562 589 478 365 210 170 170   Interest-bearing liabilities   0.0 0.0 71.6 84.3 84.3 156 0.0 0.0   Balance sheet total (assets)   0.0 1,082 1,236 984 664 532 170 170   Net Debt   0.0 -841 -71.9 -491 -126 41.5 -170 -170     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 1,365 1,363 1,120 859 582 0.0 0.0   Gross profit growth   0.0% 0.0% -0.1% -17.8% -23.3% -32.3% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 1,082 1,236 984 664 532 170 170   Balance sheet change%   0.0% 0.0% 14.2% -20.3% -32.5% -19.9% -68.1% 0.0%   Added value   0.0 780.9 577.8 187.1 184.7 64.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 102 -220 -106 26 157 -300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 49.5% 31.4% 10.5% 13.4% 10.0% 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 %   0.0% 62.4% 36.9% 10.6% 14.0% 9.8% 0.0% 0.0%   ROI %   0.0% 120.1% 69.9% 19.2% 22.7% 14.3% 0.0% 0.0%   ROE %   0.0% 92.9% 56.9% 16.6% 20.9% 15.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 51.9% 47.7% 48.5% 55.0% 39.5% 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, %   0.0% -107.7% -12.4% -262.2% -101.8% 64.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.1% 17.7% 23.1% 74.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 18.3% 2.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.7 1.7 1.7 1.8 0.7 0.0 0.0   Current Ratio   0.0 1.7 1.7 1.7 1.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 840.7 143.5 574.9 210.7 114.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 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 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   0.0 353.9 450.8 376.0 228.8 -86.5 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 781 578 187 185 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 781 578 187 124 64 0 0   EBIT / employee   0 675 427 117 115 58 0 0   Net earnings / employee   0 522 327 88 88 44 0 0