Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jysk Gulvbehandling 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% 7.6% 7.6%   Bankruptcy risk   8.6% 8.1% 5.4% 3.2% 4.8% 6.0% 14.7% 14.4%   Credit score (0-100)   30 31 42 54 44 38 14 15   Credit rating   BB BB BBB BBB BBB BBB BB BB   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 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   616 844 1,150 1,460 1,352 1,305 0.0 0.0   EBITDA   -17.6 25.3 337 493 98.2 -9.3 0.0 0.0   EBIT   -24.5 25.3 337 493 98.2 -9.3 0.0 0.0   Pre-tax profit (PTP)   -26.5 26.4 333.2 482.1 -148.7 -55.1 0.0 0.0   Net earnings   -21.1 18.2 255.7 369.8 -117.5 -44.3 0.0 0.0   Pre-tax profit without non-rec. items   -26.5 26.4 333 482 -149 -55.1 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   30.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   28.9 47.1 303 673 458 413 363 363   Interest-bearing liabilities   10.4 46.9 46.9 173 26.9 10.2 0.0 0.0   Balance sheet total (assets)   284 438 1,007 1,211 774 835 363 363   Net Debt   -29.9 -91.8 -601 -510 -509 -436 -363 -363     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   616 844 1,150 1,460 1,352 1,305 0.0 0.0   Gross profit growth   0.0% 37.0% 36.2% 27.0% -7.4% -3.4% -100.0% 0.0%   Employees   2 2 2 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% -33.3% -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)   284 438 1,007 1,211 774 835 363 363   Balance sheet change%   0.0% 54.3% 129.8% 20.3% -36.1% 8.0% -56.5% 0.0%   Added value   -17.6 25.3 337.1 493.2 98.2 -9.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -30 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -4.0% 3.0% 29.3% 33.8% 7.3% -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 %   -8.6% 8.2% 46.9% 44.5% 9.9% -1.1% 0.0% 0.0%   ROI %   -62.4% 36.4% 135.4% 80.0% 14.7% -2.0% 0.0% 0.0%   ROE %   -72.9% 47.8% 146.2% 75.8% -20.8% -10.2% 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 %   10.2% 10.8% 30.1% 55.5% 59.2% 49.5% 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, %   170.4% -363.3% -178.3% -103.3% -517.7% 4,689.8% 0.0% 0.0%   Gearing %   35.8% 99.6% 15.5% 25.7% 5.9% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.2% 11.8% 11.3% 10.1% 247.3% 248.3% 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   1.0 1.2 1.5 2.3 2.4 2.0 0.0 0.0   Current Ratio   1.0 1.2 1.5 2.3 2.4 2.0 0.0 0.0   Cash and cash equivalent   40.3 138.7 648.0 682.5 535.5 446.4 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   -1.1 77.6 328.6 300.2 258.5 234.5 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  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   -9 13 169 164 33 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -9 13 169 164 33 -5 0 0   EBIT / employee   -12 13 169 164 33 -5 0 0   Net earnings / employee   -11 9 128 123 -39 -22 0 0