Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jernvedlund Træbyg 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.8% 7.8% 6.2% 4.3% 4.7% 2.7% 7.4% 7.2%   Credit score (0-100)   33 33 38 46 45 60 33 33   Credit rating   BB BB BBB BBB BBB BBB BB BBB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,521 3,002 3,269 2,142 1,920 2,956 0.0 0.0   EBITDA   -383 506 1,018 719 450 1,282 0.0 0.0   EBIT   -560 328 812 524 267 1,072 0.0 0.0   Pre-tax profit (PTP)   -640.7 226.3 756.1 461.5 179.3 833.3 0.0 0.0   Net earnings   -640.7 226.3 670.2 359.1 137.3 610.9 0.0 0.0   Pre-tax profit without non-rec. items   -641 226 756 461 179 833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   449 337 503 313 790 645 0.0 0.0   Shareholders equity total   109 336 1,006 1,065 1,052 1,563 1,213 1,213   Interest-bearing liabilities   3,297 1,410 1,393 1,515 1,975 1,833 0.0 0.0   Balance sheet total (assets)   4,853 3,985 4,933 4,422 4,876 5,395 1,213 1,213   Net Debt   3,297 1,410 1,393 1,515 1,975 1,833 -953 -953     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,521 3,002 3,269 2,142 1,920 2,956 0.0 0.0   Gross profit growth   0.0% 19.1% 8.9% -34.5% -10.4% 53.9% -100.0% 0.0%   Employees   8 7 6 5 5 4 0 0   Employee growth %   0.0% -12.5% -14.3% -16.7% 0.0% -20.0% -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)   4,853 3,985 4,933 4,422 4,876 5,395 1,213 1,213   Balance sheet change%   0.0% -17.9% 23.8% -10.4% 10.3% 10.6% -77.5% 0.0%   Added value   -383.0 505.5 1,018.1 719.2 462.9 1,281.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   857 -355 -104 -451 230 -421 -645 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -22.2% 10.9% 24.8% 24.4% 13.9% 36.3% 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 %   -11.5% 7.4% 18.5% 11.5% 6.1% 21.2% 0.0% 0.0%   ROI %   -16.4% 12.4% 34.6% 18.6% 8.6% 28.3% 0.0% 0.0%   ROE %   -586.5% 101.7% 99.9% 34.7% 13.0% 46.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   2.3% 8.4% 20.4% 24.1% 21.6% 30.3% 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, %   -860.8% 278.8% 136.8% 210.7% 439.0% 143.0% 0.0% 0.0%   Gearing %   3,017.3% 420.1% 138.5% 142.3% 187.8% 117.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.3% 4.8% 5.3% 5.9% 13.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 1.1 1.2 1.1 1.5 0.0 0.0   Current Ratio   0.8 0.9 1.1 1.2 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -924.9 -358.0 499.6 729.2 524.0 1,344.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -48 72 170 144 93 320 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -48 72 170 144 90 320 0 0   EBIT / employee   -70 47 135 105 53 268 0 0   Net earnings / employee   -80 32 112 72 27 153 0 0