Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JARNES 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% 1.5% 1.5%   Bankruptcy risk   1.3% 0.7% 1.4% 0.5% 0.6% 2.9% 10.9% 10.7%   Credit score (0-100)   82 94 78 99 96 58 22 23   Credit rating   A AA A AAA AA BBB BB BB   Credit limit (kDKK)   83.5 619.4 47.0 1,171.1 1,059.3 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   13,391 13,120 12,480 16,921 14,622 9,270 0.0 0.0   EBITDA   1,511 2,029 1,714 3,559 2,165 -1,078 0.0 0.0   EBIT   451 1,083 738 2,477 901 -2,173 0.0 0.0   Pre-tax profit (PTP)   -150.8 556.1 246.1 2,144.3 507.5 -2,888.3 0.0 0.0   Net earnings   -123.2 429.9 187.3 1,660.8 390.5 -2,254.2 0.0 0.0   Pre-tax profit without non-rec. items   -151 556 246 2,144 508 -2,888 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   10,917 9,972 9,496 11,380 11,236 10,127 0.0 0.0   Shareholders equity total   3,337 3,767 3,954 7,265 7,656 5,401 4,901 4,901   Interest-bearing liabilities   13,377 11,423 9,561 4,353 7,931 9,143 0.0 0.0   Balance sheet total (assets)   23,166 20,233 22,636 24,083 24,128 20,844 4,901 4,901   Net Debt   13,343 11,393 9,537 4,300 7,898 9,112 -4,901 -4,901     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   13,391 13,120 12,480 16,921 14,622 9,270 0.0 0.0   Gross profit growth   3.7% -2.0% -4.9% 35.6% -13.6% -36.6% -100.0% 0.0%   Employees   32 28 28 31 31 25 0 0   Employee growth %   6.7% -12.5% 0.0% 10.7% 0.0% -19.4% -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)   23,166 20,233 22,636 24,083 24,128 20,844 4,901 4,901   Balance sheet change%   4.1% -12.7% 11.9% 6.4% 0.2% -13.6% -76.5% 0.0%   Added value   1,510.8 2,028.8 1,713.7 3,558.7 1,983.4 -1,077.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -587 -1,891 -1,452 802 -1,408 -2,204 -10,127 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 -1.0 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 (%)   3.4% 8.3% 5.9% 14.6% 6.2% -23.4% 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 %   2.1% 5.0% 3.5% 10.7% 3.8% -9.7% 0.0% 0.0%   ROI %   2.7% 6.4% 4.6% 16.1% 5.2% -11.9% 0.0% 0.0%   ROE %   -3.6% 12.1% 4.9% 29.6% 5.2% -34.5% 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 %   21.5% 26.8% 24.8% 30.2% 31.7% 25.9% 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, %   883.2% 561.6% 556.5% 120.8% 364.7% -845.5% 0.0% 0.0%   Gearing %   400.9% 303.2% 241.8% 59.9% 103.6% 169.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.3% 4.7% 5.1% 6.6% 8.4% 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   0.4 0.3 0.5 0.4 0.4 0.2 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.1 1.2 0.9 0.0 0.0   Cash and cash equivalent   34.3 30.3 23.8 53.2 33.8 31.1 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   -1,112.4 -307.8 408.8 1,536.1 2,109.1 -1,132.6 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   47 72 61 115 64 -43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 72 61 115 70 -43 0 0   EBIT / employee   14 39 26 80 29 -87 0 0   Net earnings / employee   -4 15 7 54 13 -90 0 0