Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JR FUGESERVICE 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 2019/12 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   7.5% 4.9% 4.9% 5.2% 5.1% 8.1% 14.9% 14.6%   Credit score (0-100)   34 44 43 42 42 30 14 15   Credit rating   BB BBB BBB BBB BBB BB 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)  2019 2019/12 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   543 753 911 791 806 448 0.0 0.0   EBITDA   12.7 126 233 164 177 -175 0.0 0.0   EBIT   12.7 75.6 160 91.4 104 -248 0.0 0.0   Pre-tax profit (PTP)   10.4 56.4 149.4 82.3 99.6 -249.1 0.0 0.0   Net earnings   8.0 43.9 116.5 64.0 77.7 -194.6 0.0 0.0   Pre-tax profit without non-rec. items   10.4 56.4 149 82.3 99.6 -249 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 313 240 167 94.7 22.0 0.0 0.0   Shareholders equity total   466 510 627 691 776 582 457 457   Interest-bearing liabilities   0.0 196 119 37.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   573 936 946 909 967 710 457 457   Net Debt   -481 -276 -323 -491 -744 -494 -457 -457     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   543 753 911 791 806 448 0.0 0.0   Gross profit growth   -15.4% 38.6% 21.1% -13.2% 1.9% -44.4% -100.0% 0.0%   Employees   1 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)   573 936 946 909 967 710 457 457   Balance sheet change%   -22.1% 63.3% 1.1% -3.9% 6.3% -26.6% -35.7% 0.0%   Added value   12.7 126.3 233.2 164.2 177.1 -175.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 262 -145 -145 -145 -145 -22 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 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 (%)   2.3% 10.0% 17.6% 11.6% 12.9% -55.3% 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 %   1.9% 10.0% 17.1% 9.9% 11.4% -29.3% 0.0% 0.0%   ROI %   2.6% 12.8% 21.9% 12.3% 14.1% -36.2% 0.0% 0.0%   ROE %   1.6% 9.0% 20.5% 9.7% 10.6% -28.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   81.3% 54.5% 66.2% 75.9% 80.3% 82.0% 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, %   -3,796.4% -218.4% -138.6% -298.9% -419.9% 282.3% 0.0% 0.0%   Gearing %   0.0% 38.5% 18.9% 5.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 19.5% 7.1% 11.7% 37.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.1 1.9 2.5 3.2 4.4 5.1 0.0 0.0   Current Ratio   5.4 2.1 2.6 3.4 4.6 5.4 0.0 0.0   Cash and cash equivalent   480.6 472.1 441.9 527.7 743.7 494.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   466.5 324.8 431.3 526.2 681.6 559.7 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 2019/12 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   13 126 233 164 177 -175 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 126 233 164 177 -175 0 0   EBIT / employee   13 76 160 91 104 -248 0 0   Net earnings / employee   8 44 117 64 78 -195 0 0