Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JWR INDUSTRITEKNIK 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  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% 1.3% 1.3%   Bankruptcy risk   3.3% 6.3% 9.3% 6.7% 10.2% 6.6% 16.0% 16.0%   Credit score (0-100)   57 39 26 34 23 35 12 12   Credit rating   BBB BBB BB BBB BB 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   1,181 941 606 568 469 532 0.0 0.0   EBITDA   377 76.6 -196 -15.0 92.9 159 0.0 0.0   EBIT   366 76.6 -196 -15.0 92.9 159 0.0 0.0   Pre-tax profit (PTP)   298.4 44.2 -227.7 -56.7 46.4 114.6 0.0 0.0   Net earnings   257.9 29.2 -177.7 -36.7 36.4 90.4 0.0 0.0   Pre-tax profit without non-rec. items   298 44.2 -228 -56.7 46.4 115 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   454 484 306 269 306 396 -104 -104   Interest-bearing liabilities   610 310 477 502 377 424 104 104   Balance sheet total (assets)   1,733 1,341 1,438 1,605 1,338 1,388 0.0 0.0   Net Debt   608 308 476 502 376 422 104 104     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   1,181 941 606 568 469 532 0.0 0.0   Gross profit growth   28.5% -20.3% -35.6% -6.3% -17.5% 13.6% -100.0% 0.0%   Employees   0 3 2 3 2 1 0 0   Employee growth %   -100.0% 0.0% -33.3% 50.0% -33.3% -50.0% -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)   1,733 1,341 1,438 1,605 1,338 1,388 0 0   Balance sheet change%   0.0% -22.6% 7.2% 11.6% -16.7% 3.8% -100.0% 0.0%   Added value   376.8 76.6 -195.9 -15.0 92.9 159.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 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 (%)   31.0% 8.1% -32.3% -2.6% 19.8% 29.9% 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 %   21.1% 5.0% -14.1% -1.0% 6.3% 12.2% 0.0% 0.0%   ROI %   33.4% 8.3% -24.8% -1.9% 12.8% 22.2% 0.0% 0.0%   ROE %   79.2% 6.2% -45.0% -12.8% 12.6% 25.8% 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 %   26.2% 36.1% 21.3% 16.8% 22.9% 28.5% -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, %   161.4% 401.3% -242.9% -3,355.4% 404.3% 265.0% 0.0% 0.0%   Gearing %   134.1% 64.2% 155.9% 186.5% 123.3% 107.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 7.1% 8.1% 8.5% 10.6% 13.1% 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   0.6 0.2 0.2 0.3 0.1 0.3 0.0 0.0   Current Ratio   1.4 1.6 1.3 1.2 1.3 1.4 0.0 0.0   Cash and cash equivalent   1.5 2.9 1.1 0.5 1.4 1.6 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   454.5 483.7 306.0 269.3 305.7 396.1 -52.0 -52.0   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 26 -98 -5 46 159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 26 -98 -5 46 159 0 0   EBIT / employee   0 26 -98 -5 46 159 0 0   Net earnings / employee   0 10 -89 -12 18 90 0 0