Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S JYSK DETAIL, FAKTA SKØDSTRUP 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.2% 1.2% 1.2% 1.2% 1.5% 8.3% 8.3%   Credit score (0-100)   80 84 81 81 82 74 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   110.0 441.6 315.6 474.8 508.6 55.7 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   1,589 1,639 1,594 1,648 1,695 1,717 0.0 0.0   EBITDA   1,589 1,639 1,594 1,648 1,695 1,717 0.0 0.0   EBIT   1,983 2,038 1,670 2,216 2,539 1,071 0.0 0.0   Pre-tax profit (PTP)   1,386.0 1,562.0 1,192.0 1,806.0 2,033.0 521.2 0.0 0.0   Net earnings   1,386.0 1,562.0 1,192.0 1,806.0 2,033.0 521.2 0.0 0.0   Pre-tax profit without non-rec. items   1,386 1,562 1,192 1,806 2,033 521 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   26,774 27,173 27,249 27,817 28,661 28,015 0.0 0.0   Shareholders equity total   11,852 13,414 14,606 16,413 16,946 17,467 10,867 10,867   Interest-bearing liabilities   14,795 13,726 12,563 11,324 11,883 10,187 0.0 0.0   Balance sheet total (assets)   26,916 27,955 27,739 28,004 29,101 28,045 10,867 10,867   Net Debt   14,653 12,944 12,073 11,141 11,443 10,187 -10,867 -10,867     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   1,589 1,639 1,594 1,648 1,695 1,717 0.0 0.0   Gross profit growth   0.3% 3.1% -2.7% 3.4% 2.9% 1.3% -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)   26,916 27,955 27,739 28,004 29,101 28,045 10,867 10,867   Balance sheet change%   1.5% 3.9% -0.8% 1.0% 3.9% -3.6% -61.2% 0.0%   Added value   1,983.0 2,038.0 1,670.0 2,216.0 2,539.0 1,071.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   394 399 76 568 844 -646 -28,015 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 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 (%)   124.8% 124.3% 104.8% 134.5% 149.8% 62.4% 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 %   7.5% 7.7% 6.0% 8.0% 8.9% 3.7% 0.0% 0.0%   ROI %   7.5% 7.9% 6.2% 8.1% 9.0% 3.8% 0.0% 0.0%   ROE %   12.4% 12.4% 8.5% 11.6% 12.2% 3.0% 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 %   44.0% 48.0% 52.7% 58.6% 58.2% 62.3% 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, %   922.2% 789.7% 757.4% 676.0% 675.1% 593.3% 0.0% 0.0%   Gearing %   124.8% 102.3% 86.0% 69.0% 70.1% 58.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.9% 3.7% 3.5% 4.4% 5.0% 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 0.4 0.3 0.1 0.5 0.0 0.0 0.0   Current Ratio   0.1 0.4 0.3 0.1 0.5 0.0 0.0 0.0   Cash and cash equivalent   142.0 782.0 490.0 183.0 440.0 0.0 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   -1,284.0 -1,286.0 -1,410.0 -1,486.0 -362.0 -812.9 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   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