Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Jysk Detail, Skibet-Vejle Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.4% 3.6% 1.5% 1.3% 1.3% 1.7% 10.0% 10.0%   Credit score (0-100)   48 52 74 80 78 73 25 25   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 29.7 202.2 155.3 13.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -501 1,076 1,116 1,437 1,474 1,494 0.0 0.0   EBITDA   -501 1,076 1,116 1,437 1,474 1,494 0.0 0.0   EBIT   -501 180 1,706 1,437 1,344 534 0.0 0.0   Pre-tax profit (PTP)   -523.2 -178.6 1,395.2 1,140.8 1,052.4 130.5 0.0 0.0   Net earnings   -523.2 -178.6 1,395.2 1,140.8 1,052.4 130.5 0.0 0.0   Pre-tax profit without non-rec. items   -523 -179 1,395 1,141 1,052 131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   31,346 30,450 31,040 31,040 30,910 29,950 0.0 0.0   Shareholders equity total   8,037 7,858 9,253 10,394 11,447 11,577 3,017 3,017   Interest-bearing liabilities   21,502 22,312 21,776 20,628 19,334 18,180 0.0 0.0   Balance sheet total (assets)   31,934 30,450 31,154 31,254 31,018 30,056 3,017 3,017   Net Debt   21,494 22,312 21,776 20,628 19,334 18,080 -3,017 -3,017     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -501 1,076 1,116 1,437 1,474 1,494 0.0 0.0   Gross profit growth   0.0% 0.0% 3.7% 28.8% 2.6% 1.4% -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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   31,934 30,450 31,154 31,254 31,018 30,056 3,017 3,017   Balance sheet change%   0.0% -4.6% 2.3% 0.3% -0.8% -3.1% -90.0% 0.0%   Added value   -500.8 180.1 1,705.6 1,436.6 1,343.6 534.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31,346 -896 590 0 -130 -960 -29,950 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 16.7% 152.9% 100.0% 91.2% 35.7% 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 %   -1.6% 0.6% 5.5% 4.6% 4.3% 1.7% 0.0% 0.0%   ROI %   -1.7% 0.6% 5.6% 4.6% 4.3% 1.8% 0.0% 0.0%   ROE %   -6.5% -2.2% 16.3% 11.6% 9.6% 1.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.2% 25.8% 29.7% 33.3% 36.9% 38.5% 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, %   -4,291.7% 2,073.7% 1,951.9% 1,435.9% 1,312.0% 1,210.1% 0.0% 0.0%   Gearing %   267.5% 283.9% 235.3% 198.5% 168.9% 157.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.6% 1.4% 1.4% 1.5% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 0.2 0.3 0.1 0.3 0.0 0.0   Current Ratio   0.2 0.0 0.2 0.3 0.1 0.3 0.0 0.0   Cash and cash equivalent   7.8 0.0 0.0 0.0 0.0 99.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,301.4 -774.9 -504.9 -513.3 -619.6 -259.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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