Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUHL CYCLING NORDIC A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.8% 4.7% 2.1% 1.7% 4.2% 7.3% 7.1% 6.7%   Credit score (0-100)   60 45 65 73 47 33 34 36   Credit rating   BBB BBB BBB A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.3 7.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,484 1,557 1,581 4,236 2,680 1,434 0.0 0.0   EBITDA   36.6 -189 425 915 31.2 -926 0.0 0.0   EBIT   6.0 -205 392 629 -400 -1,432 0.0 0.0   Pre-tax profit (PTP)   -21.8 -428.6 369.9 495.6 -635.9 -1,650.9 0.0 0.0   Net earnings   142.6 -504.0 249.7 415.5 -668.1 -1,650.9 0.0 0.0   Pre-tax profit without non-rec. items   -21.8 -429 370 496 -636 -1,651 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   17.3 44.3 3,641 4,590 4,375 4,111 0.0 0.0   Shareholders equity total   4,763 4,259 4,508 4,924 4,256 2,605 1,564 1,564   Interest-bearing liabilities   3,457 1,779 1,971 5,462 5,800 6,647 0.0 0.0   Balance sheet total (assets)   8,778 8,201 10,290 12,904 11,943 11,230 1,564 1,564   Net Debt   3,333 1,756 1,956 5,449 5,778 6,354 -1,401 -1,401     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,484 1,557 1,581 4,236 2,680 1,434 0.0 0.0   Gross profit growth   -24.5% 4.9% 1.5% 168.0% -36.7% -46.5% -100.0% 0.0%   Employees   4 4 4 8 8 6 0 0   Employee growth %   -20.0% 0.0% 0.0% 100.0% 0.0% -25.0% -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)   8,778 8,201 10,290 12,904 11,943 11,230 1,564 1,564   Balance sheet change%   -6.4% -6.6% 25.5% 25.4% -7.4% -6.0% -86.1% 0.0%   Added value   36.6 -189.4 425.5 914.6 -113.7 -926.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 11 3,801 1,081 -204 -1,011 -4,805 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.4% -13.2% 24.8% 14.8% -14.9% -99.8% 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 %   1.8% -2.3% 5.5% 5.9% -2.4% -10.9% 0.0% 0.0%   ROI %   2.0% -2.8% 8.1% 8.1% -3.0% -13.1% 0.0% 0.0%   ROE %   3.0% -11.2% 5.7% 8.8% -14.6% -48.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   54.3% 51.9% 43.8% 38.2% 35.6% 23.2% 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, %   9,118.5% -927.2% 459.8% 595.8% 18,521.3% -686.2% 0.0% 0.0%   Gearing %   72.6% 41.8% 43.7% 110.9% 136.3% 255.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 8.8% 7.2% 5.1% 5.9% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.3 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   2.1 2.0 1.1 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   124.0 23.0 14.7 13.0 22.1 292.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,571.2 4,017.8 307.5 -650.7 -1,571.8 -2,717.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   9 -47 106 114 -14 -154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 -47 106 114 4 -154 0 0   EBIT / employee   1 -51 98 79 -50 -239 0 0   Net earnings / employee   36 -126 62 52 -84 -275 0 0