Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jydsk Værktøjssalg ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.0% 3.0%   Bankruptcy risk   16.8% 17.1% 14.9% 4.2% 4.4% 4.7% 16.9% 16.9%   Credit score (0-100)   11 10 14 47 46 44 10 10   Credit rating   BB BB BB 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   33 1,271 0 0 474 1,607 1,607 1,607   Gross profit   -31.9 -124 79.8 152 135 160 0.0 0.0   EBITDA   -31.9 -135 64.1 10.0 33.7 145 0.0 0.0   EBIT   -31.9 -135 64.1 10.0 33.7 145 0.0 0.0   Pre-tax profit (PTP)   -31.9 -135.5 64.1 9.3 40.1 145.2 0.0 0.0   Net earnings   -31.9 -135.5 64.1 9.3 40.1 145.2 0.0 0.0   Pre-tax profit without non-rec. items   -31.9 -136 64.1 9.3 40.1 145 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 0.0 143 232 130 0.0 0.0   Shareholders equity total   0.8 297 290 285 415 824 48.4 48.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9.3 302 330 344 534 934 48.4 48.4   Net Debt   -4.0 -58.1 -5.1 -84.4 -84.3 -70.8 -48.4 -48.4     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   33 1,271 0 0 474 1,607 1,607 1,607   Net sales growth   277.5% 3,721.5% -100.0% 0.0% 0.0% 239.2% 0.0% 0.0%   Gross profit   -31.9 -124 79.8 152 135 160 0.0 0.0   Gross profit growth   -130.6% -290.1% 0.0% 90.1% -10.9% 18.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -10.9 -15.7 -14.6 -14.6 -14.6 0.0 0.0   Balance sheet total (assets)   9 302 330 344 534 934 48 48   Balance sheet change%   65.8% 3,154.1% 9.5% 4.2% 55.2% 74.8% -94.8% 0.0%   Added value   -31.9 -124.5 79.8 24.5 48.3 159.7 0.0 0.0   Added value %   -95.9% -9.8% 0.0% 0.0% 10.2% 9.9% 0.0% 0.0%   Investments   0 0 0 143 89 -102 -130 0   Net sales trend   2.0 3.0 -1.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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 %   -95.9% -10.6% 0.0% 0.0% 7.1% 9.0% 0.0% 0.0%   EBIT %   -95.9% -10.6% 0.0% 0.0% 7.1% 9.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 108.8% 80.4% 6.6% 25.0% 90.9% 0.0% 0.0%   Net Earnings %   -96.0% -10.7% 0.0% 0.0% 8.5% 9.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -96.0% -10.7% 0.0% 0.0% 8.5% 9.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -96.0% -10.7% 0.0% 0.0% 8.5% 9.0% 0.0% 0.0%   ROA %   -429.4% -87.1% 20.3% 3.0% 9.1% 19.8% 0.0% 0.0%   ROI %   -1,124.8% -90.9% 21.9% 3.5% 11.5% 23.4% 0.0% 0.0%   ROE %   -1,125.3% -91.0% 21.8% 3.2% 11.4% 23.4% 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 %   9.2% 98.5% 87.7% 82.7% 77.7% 88.2% 100.0% 100.0%   Relative indebtedness %   25.3% 0.4% 0.0% 0.0% 25.2% 6.9% 0.0% 0.0%   Relative net indebtedness %   13.4% -4.2% 0.0% 0.0% 7.4% 2.4% -3.0% -3.0%   Net int. bear. debt to EBITDA, %   12.5% 42.9% -7.9% -845.4% -250.0% -48.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.5 16.2 0.1 2.4 1.2 1.5 0.0 0.0   Current Ratio   1.1 66.8 8.1 3.4 2.5 7.3 0.0 0.0   Cash and cash equivalent   4.0 58.1 5.1 84.4 84.3 70.8 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 45.2 21.3 0.0 0.0   Trade creditors turnover (days)   47.2 1.2 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   27.9% 23.7% 0.0% 0.0% 63.8% 50.0% 3.0% 3.0%   Net working capital   0.8 297.1 289.7 141.9 182.7 694.2 0.0 0.0   Net working capital %   2.6% 23.4% 0.0% 0.0% 38.6% 43.2% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0