Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JDN Byg 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.4% 0.6% 0.6% 3.1% 0.9% 1.2% 9.6% 9.4%   Credit score (0-100)   79 98 96 55 88 81 26 26   Credit rating   A AA AA BBB A A BB BB   Credit limit (kDKK)   55.3 1,904.2 957.4 0.0 597.6 225.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,858 19,818 16,013 11,662 16,819 14,388 0.0 0.0   EBITDA   673 6,756 4,393 353 3,548 2,318 0.0 0.0   EBIT   99.1 6,277 3,334 -635 2,654 1,407 0.0 0.0   Pre-tax profit (PTP)   32.1 6,209.0 2,985.9 -715.1 2,574.6 1,269.3 0.0 0.0   Net earnings   22.1 4,840.4 2,327.8 -559.4 2,005.7 987.4 0.0 0.0   Pre-tax profit without non-rec. items   32.1 6,209 2,986 -715 2,575 1,269 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,568 4,067 2,938 2,000 1,180 1,056 0.0 0.0   Shareholders equity total   4,594 11,447 4,874 2,314 4,320 3,608 3,083 3,083   Interest-bearing liabilities   714 675 0.0 62.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,935 20,726 12,106 11,160 9,751 11,370 3,083 3,083   Net Debt   -2,775 -7,072 -948 -1,816 -614 -2,732 -3,083 -3,083     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   13,858 19,818 16,013 11,662 16,819 14,388 0.0 0.0   Gross profit growth   -13.5% 43.0% -19.2% -27.2% 44.2% -14.5% -100.0% 0.0%   Employees   30 29 25 23 26 25 0 0   Employee growth %   -9.1% -3.3% -13.8% -8.0% 13.0% -3.8% -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)   12,935 20,726 12,106 11,160 9,751 11,370 3,083 3,083   Balance sheet change%   10.5% 60.2% -41.6% -7.8% -12.6% 16.6% -72.9% 0.0%   Added value   672.5 6,756.0 4,392.8 352.8 3,641.8 2,318.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,168 7 327 -1,926 -1,714 -1,035 -1,559 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.7% 31.7% 20.8% -5.4% 15.8% 9.8% 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 %   1.2% 37.6% 20.6% -5.1% 25.8% 13.6% 0.0% 0.0%   ROI %   2.2% 61.9% 31.0% -10.0% 50.0% 25.6% 0.0% 0.0%   ROE %   0.4% 60.3% 28.5% -15.6% 60.5% 24.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   35.5% 55.2% 40.3% 20.7% 44.3% 31.7% 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, %   -412.7% -104.7% -21.6% -514.7% -17.3% -117.8% 0.0% 0.0%   Gearing %   15.5% 5.9% 0.0% 2.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 18.2% 117.8% 382.5% 401.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 2.4 1.9 1.4 3.2 1.9 0.0 0.0   Current Ratio   1.5 2.4 1.9 1.4 3.2 1.9 0.0 0.0   Cash and cash equivalent   3,489.4 7,747.0 947.5 1,878.5 614.2 2,731.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,736.0 4,636.3 4,400.4 2,450.5 5,876.8 4,741.7 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   22 233 176 15 140 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 233 176 15 136 93 0 0   EBIT / employee   3 216 133 -28 102 56 0 0   Net earnings / employee   1 167 93 -24 77 39 0 0