Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK TAVLETEKNIK 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 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% 2.2% 2.2%   Bankruptcy risk   4.0% 2.7% 2.6% 2.2% 1.9% 1.9% 13.1% 12.8%   Credit score (0-100)   51 61 61 64 69 69 18 18   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 0.3 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   549 747 771 1,200 1,305 873 0.0 0.0   EBITDA   89.1 273 297 622 733 326 0.0 0.0   EBIT   13.3 197 221 546 733 326 0.0 0.0   Pre-tax profit (PTP)   16.4 195.4 220.8 550.1 725.1 317.3 0.0 0.0   Net earnings   14.1 152.3 172.2 429.0 565.4 247.5 0.0 0.0   Pre-tax profit without non-rec. items   16.4 195 221 550 725 317 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   528 681 603 807 747 470 390 390   Interest-bearing liabilities   4.8 0.0 0.2 0.2 73.9 535 0.0 0.0   Balance sheet total (assets)   811 991 996 1,403 1,327 1,334 390 390   Net Debt   -250 -373 -529 -597 -342 -40.8 -390 -390     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   549 747 771 1,200 1,305 873 0.0 0.0   Gross profit growth   -7.6% 36.1% 3.2% 55.7% 8.7% -33.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   811 991 996 1,403 1,327 1,334 390 390   Balance sheet change%   -1.3% 22.2% 0.4% 40.9% -5.4% 0.5% -70.8% 0.0%   Added value   89.1 273.2 296.6 622.0 808.7 325.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -152 -152 -152 -152 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 3.0 4.0 5.0 5.0 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 (%)   2.4% 26.4% 28.6% 45.5% 56.2% 37.3% 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 %   2.0% 21.8% 22.5% 46.2% 53.9% 24.8% 0.0% 0.0%   ROI %   2.7% 30.3% 33.7% 78.0% 90.4% 36.1% 0.0% 0.0%   ROE %   2.6% 25.2% 26.8% 60.9% 72.8% 40.7% 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 %   65.1% 68.7% 60.5% 57.5% 56.3% 35.2% 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, %   -280.8% -136.6% -178.2% -96.0% -46.7% -12.5% 0.0% 0.0%   Gearing %   0.9% 0.0% 0.0% 0.0% 9.9% 113.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 58.9% 2,710.0% 1,938.5% 29.8% 4.1% 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   1.7 2.4 1.8 1.4 1.1 0.9 0.0 0.0   Current Ratio   2.5 3.0 2.4 2.3 2.3 1.5 0.0 0.0   Cash and cash equivalent   255.1 373.2 528.8 597.3 416.2 575.9 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   342.2 553.6 528.9 798.1 738.5 461.0 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   89 273 297 622 809 326 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   89 273 297 622 733 326 0 0   EBIT / employee   13 197 221 546 733 326 0 0   Net earnings / employee   14 152 172 429 565 247 0 0