Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JP Elteknik 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% 1.5% 1.5%   Bankruptcy risk   6.4% 5.6% 5.1% 7.3% 4.6% 3.5% 13.1% 12.8%   Credit score (0-100)   38 42 43 32 45 52 18 18   Credit rating   BBB BBB 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   533 453 426 133 618 543 0.0 0.0   EBITDA   466 405 380 69.6 574 504 0.0 0.0   EBIT   466 405 380 69.6 574 504 0.0 0.0   Pre-tax profit (PTP)   432.0 376.0 351.7 48.7 532.2 417.6 0.0 0.0   Net earnings   325.0 281.0 261.4 24.7 400.2 306.4 0.0 0.0   Pre-tax profit without non-rec. items   432 376 352 48.7 532 418 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   2,064 2,010 2,087 2,230 2,845 2,882 0.0 0.0   Shareholders equity total   364 537 688 713 1,113 1,419 1,247 1,247   Interest-bearing liabilities   1,688 1,612 1,530 1,550 3,145 2,858 0.0 0.0   Balance sheet total (assets)   2,302 2,400 2,633 2,677 4,542 4,573 1,247 1,247   Net Debt   1,524 1,248 1,493 1,550 3,145 2,858 -1,247 -1,247     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   533 453 426 133 618 543 0.0 0.0   Gross profit growth   389.0% -15.0% -5.9% -68.9% 366.6% -12.2% -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)   2,302 2,400 2,633 2,677 4,542 4,573 1,247 1,247   Balance sheet change%   7.6% 4.3% 9.7% 1.7% 69.6% 0.7% -72.7% 0.0%   Added value   466.0 405.0 379.6 69.6 574.5 503.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   44 -54 77 143 616 37 -2,882 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 (%)   87.4% 89.4% 89.1% 52.5% 92.9% 92.8% 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 %   21.0% 17.3% 15.1% 2.6% 16.2% 12.0% 0.0% 0.0%   ROI %   23.3% 19.4% 17.4% 3.1% 17.9% 12.8% 0.0% 0.0%   ROE %   127.7% 62.4% 42.7% 3.5% 43.8% 24.2% 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 %   15.8% 22.4% 26.1% 26.6% 24.5% 31.0% 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, %   327.0% 308.1% 393.2% 2,226.5% 547.5% 567.1% 0.0% 0.0%   Gearing %   463.7% 300.2% 222.4% 217.5% 282.6% 201.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 1.8% 1.4% 2.2% 4.2% 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   0.7 1.2 1.0 0.7 1.1 1.9 0.0 0.0   Current Ratio   0.7 1.2 1.0 0.7 1.1 1.9 0.0 0.0   Cash and cash equivalent   164.0 364.0 37.0 0.0 0.0 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   -91.0 59.0 5.7 -213.3 126.6 798.5 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   466 405 380 70 574 504 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   466 405 380 70 574 504 0 0   EBIT / employee   466 405 380 70 574 504 0 0   Net earnings / employee   325 281 261 25 400 306 0 0