Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Judex 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 2019/12 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   2.2% 3.9% 4.0% 4.5% 3.6% 4.8% 20.0% 19.7%   Credit score (0-100)   68 50 48 46 51 45 6 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.3 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   3,985 3,050 4,511 6,460 6,926 5,609 0.0 0.0   EBITDA   1,336 355 903 1,812 1,523 606 0.0 0.0   EBIT   1,235 275 784 1,663 1,305 406 0.0 0.0   Pre-tax profit (PTP)   1,457.2 153.3 756.3 1,620.0 1,297.0 430.6 0.0 0.0   Net earnings   1,136.1 119.5 586.9 1,261.4 1,009.0 334.6 0.0 0.0   Pre-tax profit without non-rec. items   1,457 153 756 1,620 1,297 431 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   87.8 81.9 147 204 243 173 0.0 0.0   Shareholders equity total   7,153 2,272 2,859 3,271 3,280 2,615 115 115   Interest-bearing liabilities   65.1 48.7 2.6 0.0 67.0 8.0 0.0 0.0   Balance sheet total (assets)   8,184 3,155 3,595 3,897 4,141 3,186 115 115   Net Debt   -190 -1,127 -648 -174 -610 -88.4 -115 -115     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   3,985 3,050 4,511 6,460 6,926 5,609 0.0 0.0   Gross profit growth   -11.7% -23.5% 47.9% 43.2% 7.2% -19.0% -100.0% 0.0%   Employees   3 4 6 8 9 8 0 0   Employee growth %   -40.0% 33.3% 50.0% 33.3% 12.5% -11.1% -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)   8,184 3,155 3,595 3,897 4,141 3,186 115 115   Balance sheet change%   -26.4% -61.5% 13.9% 8.4% 6.3% -23.1% -96.4% 0.0%   Added value   1,336.4 354.8 902.7 1,811.8 1,453.9 606.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -106 -86 -53 -92 -179 -271 -173 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 5.0 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 (%)   31.0% 9.0% 17.4% 25.7% 18.8% 7.2% 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 %   15.9% 4.9% 23.7% 44.4% 33.0% 11.8% 0.0% 0.0%   ROI %   17.6% 5.6% 29.3% 54.2% 40.0% 14.4% 0.0% 0.0%   ROE %   17.3% 2.5% 22.9% 41.2% 30.8% 11.4% 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 %   87.4% 72.0% 79.5% 83.9% 79.2% 84.7% 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, %   -14.2% -317.6% -71.8% -9.6% -40.1% -14.6% 0.0% 0.0%   Gearing %   0.9% 2.1% 0.1% 0.0% 2.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 218.4% 165.5% 3,315.5% 83.6% 0.8% 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   8.6 5.1 4.7 5.9 4.5 6.4 0.0 0.0   Current Ratio   8.6 5.1 4.7 5.9 4.5 5.3 0.0 0.0   Cash and cash equivalent   254.6 1,175.7 651.1 174.4 677.0 96.4 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   7,159.0 2,467.5 2,711.8 3,066.4 3,037.0 2,441.9 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  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   445 89 150 226 162 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   445 89 150 226 169 76 0 0   EBIT / employee   412 69 131 208 145 51 0 0   Net earnings / employee   379 30 98 158 112 42 0 0