Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK LAGERTEKNIK 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.3% 2.4% 2.6% 3.7% 2.2% 1.2% 12.1% 11.9%   Credit score (0-100)   66 64 59 51 65 83 20 20   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 90.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,364 1,509 2,970 1,092 4,058 2,023 0.0 0.0   EBITDA   598 676 2,019 346 3,203 1,374 0.0 0.0   EBIT   598 676 2,019 346 3,199 1,370 0.0 0.0   Pre-tax profit (PTP)   586.6 678.3 2,023.0 347.2 3,192.7 1,394.9 0.0 0.0   Net earnings   457.5 528.9 1,577.9 270.7 2,793.7 784.6 0.0 0.0   Pre-tax profit without non-rec. items   587 678 2,023 347 3,193 1,395 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 126 122 0.0 0.0   Shareholders equity total   853 982 2,059 852 2,346 1,431 601 601   Interest-bearing liabilities   0.0 0.0 0.0 0.0 6.4 5.4 0.0 0.0   Balance sheet total (assets)   1,442 2,357 5,093 6,231 6,006 2,884 601 601   Net Debt   -741 -1,352 -2,172 -4,325 -3,783 -1,444 -601 -601     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,364 1,509 2,970 1,092 4,058 2,023 0.0 0.0   Gross profit growth   -11.6% 10.6% 96.9% -63.2% 271.5% -50.2% -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)   1,442 2,357 5,093 6,231 6,006 2,884 601 601   Balance sheet change%   -28.9% 63.4% 116.1% 22.3% -3.6% -52.0% -79.2% 0.0%   Added value   597.7 675.8 2,019.2 346.2 3,199.0 1,374.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 122 -8 -122 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   43.8% 44.8% 68.0% 31.7% 78.8% 67.7% 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 %   34.7% 36.1% 54.6% 6.7% 52.9% 31.8% 0.0% 0.0%   ROI %   69.1% 74.8% 133.7% 26.0% 201.5% 74.3% 0.0% 0.0%   ROE %   53.1% 57.7% 103.8% 18.6% 174.7% 41.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   59.1% 53.6% 40.9% 44.9% 54.2% 51.3% 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, %   -124.0% -200.0% -107.6% -1,249.2% -118.1% -105.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   163.9% 0.0% 0.0% 0.0% 1,295.1% 330.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.9 3.2 1.9 6.3 3.6 2.5 0.0 0.0   Current Ratio   3.2 1.9 2.0 1.2 1.8 2.4 0.0 0.0   Cash and cash equivalent   741.0 1,351.5 2,172.3 4,324.9 3,789.2 1,449.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   987.0 1,131.0 2,504.6 928.7 2,619.1 1,621.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   598 676 2,019 346 3,199 1,374 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   598 676 2,019 346 3,203 1,374 0 0   EBIT / employee   598 676 2,019 346 3,199 1,370 0 0   Net earnings / employee   457 529 1,578 271 2,794 785 0 0