Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSK Vibrations 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 2019/12 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   8.2% 6.7% 5.4% 5.3% 7.5% 6.9% 15.8% 15.8%   Credit score (0-100)   31 35 40 41 31 35 12 12   Credit rating   BB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   212 460 1,485 951 1,435 1,544 0.0 0.0   EBITDA   212 460 900 226 698 783 0.0 0.0   EBIT   212 460 900 226 698 783 0.0 0.0   Pre-tax profit (PTP)   208.8 447.0 1,005.2 229.9 707.4 800.2 0.0 0.0   Net earnings   162.3 347.6 784.6 178.7 551.7 624.1 0.0 0.0   Pre-tax profit without non-rec. items   209 447 1,005 230 707 800 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   212 506 1,234 355 682 756 81.3 81.3   Interest-bearing liabilities   7.4 14.9 5.3 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   286 723 1,547 498 1,073 1,186 81.3 81.3   Net Debt   -211 -537 -1,156 -180 -587 -454 -81.3 -81.3     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   212 460 1,485 951 1,435 1,544 0.0 0.0   Gross profit growth   0.0% 117.2% 222.8% -36.0% 51.0% 7.6% -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)   286 723 1,547 498 1,073 1,186 81 81   Balance sheet change%   0.0% 152.4% 114.0% -67.8% 115.4% 10.5% -93.1% 0.0%   Added value   211.8 460.0 900.5 225.9 698.4 783.3 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 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  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% 100.0% 60.6% 23.8% 48.7% 50.7% 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 %   74.0% 91.2% 88.6% 23.0% 90.1% 70.9% 0.0% 0.0%   ROI %   96.4% 124.2% 114.2% 29.5% 136.3% 111.3% 0.0% 0.0%   ROE %   76.4% 96.8% 90.2% 22.5% 106.3% 86.8% 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 %   74.1% 70.0% 79.8% 71.4% 63.6% 63.8% 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, %   -99.7% -116.8% -128.4% -79.8% -84.1% -57.9% 0.0% 0.0%   Gearing %   3.5% 2.9% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   78.8% 116.7% 0.1% 199.1% 0.0% 0.0% 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   3.9 3.3 4.9 3.5 2.7 2.8 0.0 0.0   Current Ratio   3.9 3.3 4.9 3.5 2.7 2.8 0.0 0.0   Cash and cash equivalent   218.4 552.2 1,161.5 180.2 587.4 453.8 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   112.3 313.1 436.4 355.5 682.1 756.3 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   212 460 900 226 698 783 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   212 460 900 226 698 783 0 0   EBIT / employee   212 460 900 226 698 783 0 0   Net earnings / employee   162 348 785 179 552 624 0 0