Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK LAGERTEKNIK EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.8% 3.1% 2.8% 2.8% 2.8% 2.8% 18.5% 18.2%   Credit score (0-100)   61 56 58 59 59 59 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2019/9 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   45.1 68.3 67.8 67.6 97.4 71.8 0.0 0.0   EBITDA   45.1 68.3 67.8 67.6 97.4 71.8 0.0 0.0   EBIT   31.1 54.4 53.8 53.6 83.4 57.8 0.0 0.0   Pre-tax profit (PTP)   13.6 22.0 10.0 5.3 22.5 5.1 0.0 0.0   Net earnings   7.6 13.6 4.2 0.6 21.1 4.0 0.0 0.0   Pre-tax profit without non-rec. items   13.6 22.0 10.0 5.3 22.5 5.1 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   475 461 447 433 419 405 0.0 0.0   Shareholders equity total   200 214 218 219 240 244 164 164   Interest-bearing liabilities   419 954 984 1,026 1,092 1,158 0.0 0.0   Balance sheet total (assets)   636 1,180 1,219 1,259 1,349 1,415 164 164   Net Debt   258 236 212 200 163 148 -164 -164     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   45.1 68.3 67.8 67.6 97.4 71.8 0.0 0.0   Gross profit growth   -33.9% 51.6% -0.8% -0.3% 44.0% -26.3% -100.0% 0.0%   Employees   0 0 0 0 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)   636 1,180 1,219 1,259 1,349 1,415 164 164   Balance sheet change%   16.7% 85.7% 3.3% 3.2% 7.2% 4.9% -88.4% 0.0%   Added value   45.1 68.3 67.8 67.6 97.4 71.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -28 -28 -28 -28 -28 -405 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 (%)   69.0% 79.6% 79.4% 79.3% 85.7% 80.5% 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 %   5.3% 6.0% 4.5% 4.3% 6.9% 5.5% 0.0% 0.0%   ROI %   5.4% 6.1% 4.5% 4.4% 7.0% 5.6% 0.0% 0.0%   ROE %   3.8% 6.6% 1.9% 0.3% 9.2% 1.7% 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 %   31.5% 18.1% 17.9% 17.4% 17.8% 17.2% 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, %   572.7% 344.8% 312.1% 296.2% 167.0% 206.3% 0.0% 0.0%   Gearing %   209.0% 446.1% 451.0% 469.1% 455.5% 474.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.7% 4.5% 4.8% 6.4% 6.3% 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   0.0 0.0 97.8 157.0 86.6 145.7 0.0 0.0   Current Ratio   0.0 0.0 97.8 157.0 86.6 145.7 0.0 0.0   Cash and cash equivalent   160.6 718.9 772.3 825.7 929.9 1,009.5 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   160.6 718.9 764.4 820.5 919.2 1,002.6 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   0 0 0 0 97 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 97 72 0 0   EBIT / employee   0 0 0 0 83 58 0 0   Net earnings / employee   0 0 0 0 21 4 0 0