Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JP Elteknik & Entreprise 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.5% 1.4% 1.6% 1.6% 1.3% 1.3% 6.7% 6.6%   Credit score (0-100)   78 78 73 74 79 80 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   51.3 91.9 22.3 30.0 262.6 189.0 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   2,905 2,610 2,004 2,147 2,995 2,904 0.0 0.0   EBITDA   2,103 1,759 825 667 1,879 1,843 0.0 0.0   EBIT   1,854 1,494 314 170 1,386 1,360 0.0 0.0   Pre-tax profit (PTP)   1,820.0 1,509.3 340.2 184.6 1,423.0 1,397.0 0.0 0.0   Net earnings   1,414.9 1,153.9 264.6 114.2 1,146.0 1,087.5 0.0 0.0   Pre-tax profit without non-rec. items   1,820 1,509 340 185 1,423 1,397 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   9,495 9,404 10,729 9,242 10,889 13,204 0.0 0.0   Shareholders equity total   10,031 11,185 11,450 11,564 12,710 13,798 13,673 13,673   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,105 12,047 12,299 12,422 15,472 14,653 13,673 13,673   Net Debt   -785 -1,529 -199 -1,699 -2,223 -772 -13,673 -13,673     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   2,905 2,610 2,004 2,147 2,995 2,904 0.0 0.0   Gross profit growth   10.2% -10.1% -23.2% 7.2% 39.5% -3.1% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   100.0% 0.0% 50.0% 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)   11,105 12,047 12,299 12,422 15,472 14,653 13,673 13,673   Balance sheet change%   -8.2% 8.5% 2.1% 1.0% 24.6% -5.3% -6.7% 0.0%   Added value   2,103.5 1,758.8 825.3 667.2 1,883.6 1,843.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -341 -356 813 -1,984 1,155 1,831 -13,204 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 2019/9 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 (%)   63.8% 57.2% 15.7% 7.9% 46.3% 46.8% 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 %   16.0% 13.1% 2.9% 1.6% 10.3% 9.3% 0.0% 0.0%   ROI %   17.8% 14.0% 3.0% 1.7% 11.5% 10.4% 0.0% 0.0%   ROE %   15.2% 10.9% 2.3% 1.0% 9.4% 8.2% 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 %   90.3% 92.9% 93.1% 93.1% 82.3% 94.4% 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, %   -37.3% -86.9% -24.1% -254.7% -118.3% -41.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.8 6.3 3.1 5.9 2.1 5.3 0.0 0.0   Current Ratio   2.8 6.3 3.1 5.9 2.1 4.6 0.0 0.0   Cash and cash equivalent   784.5 1,529.0 199.1 1,699.2 2,223.1 771.8 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   1,035.6 2,225.0 1,057.6 2,638.3 2,355.0 1,131.9 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   1,052 879 275 222 628 614 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,052 879 275 222 626 614 0 0   EBIT / employee   927 747 105 57 462 453 0 0   Net earnings / employee   707 577 88 38 382 362 0 0