Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJ X-RAY 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 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.8% 0.7% 0.5% 0.5% 10.0% 4.2% 9.4% 9.4%   Credit score (0-100)   93 95 98 98 24 48 26 26   Credit rating   AA AA AA AA BB BBB BB BB   Credit limit (kDKK)   609.0 921.7 1,119.8 1,400.2 -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   8,912 10,123 11,701 16,525 8,192 17,431 0.0 0.0   EBITDA   1,112 2,187 1,878 4,381 -9,014 114 0.0 0.0   EBIT   723 2,086 1,729 4,176 -9,245 -22.8 0.0 0.0   Pre-tax profit (PTP)   504.1 2,308.9 1,285.3 4,208.1 -9,945.6 -1,111.3 0.0 0.0   Net earnings   391.5 1,801.5 1,001.7 3,275.1 -7,757.8 -1,111.3 0.0 0.0   Pre-tax profit without non-rec. items   504 2,309 1,285 4,208 -9,946 -1,111 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   92.1 210 365 429 197 111 0.0 0.0   Shareholders equity total   5,169 6,970 7,972 8,978 1,643 2,135 2,028 2,028   Interest-bearing liabilities   3,141 2,395 4,415 7,791 8,267 9,907 0.0 0.0   Balance sheet total (assets)   12,001 13,432 17,684 26,779 19,506 24,876 2,028 2,028   Net Debt   3,092 2,163 3,771 7,424 8,103 9,131 -2,028 -2,028     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   8,912 10,123 11,701 16,525 8,192 17,431 0.0 0.0   Gross profit growth   -3.5% 13.6% 15.6% 41.2% -50.4% 112.8% -100.0% 0.0%   Employees   12 12 12 18 23 24 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 27.8% 4.3% -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)   12,001 13,432 17,684 26,779 19,506 24,876 2,028 2,028   Balance sheet change%   -16.4% 11.9% 31.7% 51.4% -27.2% 27.5% -91.8% 0.0%   Added value   1,112.4 2,186.9 1,877.6 4,381.0 -9,039.7 113.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -735 17 7 -142 -463 -223 -111 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 -1.0 -2.0 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 (%)   8.1% 20.6% 14.8% 25.3% -112.9% -0.1% 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 %   5.5% 19.3% 11.4% 20.0% -39.9% 0.7% 0.0% 0.0%   ROI %   9.4% 25.2% 14.2% 27.6% -65.8% 1.4% 0.0% 0.0%   ROE %   9.1% 29.7% 13.4% 38.6% -146.1% -58.8% 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 %   44.0% 52.6% 45.7% 33.5% 8.4% 8.6% 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, %   278.0% 98.9% 200.8% 169.4% -89.9% 8,040.1% 0.0% 0.0%   Gearing %   60.8% 34.4% 55.4% 86.8% 503.0% 464.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 5.0% 14.2% 4.1% 8.8% 13.9% 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   1.5 2.2 1.9 1.5 1.0 1.2 0.0 0.0   Current Ratio   1.8 2.5 2.1 1.7 1.1 1.3 0.0 0.0   Cash and cash equivalent   48.4 231.9 644.2 367.6 164.3 775.6 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   5,095.0 7,811.6 9,038.4 10,339.9 1,539.9 5,364.2 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   93 182 156 243 -393 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   93 182 156 243 -392 5 0 0   EBIT / employee   60 174 144 232 -402 -1 0 0   Net earnings / employee   33 150 83 182 -337 -46 0 0