Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSKE PATRIOTER 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.3% 1.0% 1.8% 11.5% 20.7% 20.5%   Credit score (0-100)   0 0 83 87 73 22 5 4   Credit rating   N/A N/A A A A BB B B   Credit limit (kDKK)   0.0 0.0 5.7 40.2 -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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 562 665 634 116 0.0 0.0   EBITDA   0.0 0.0 512 629 593 74.7 0.0 0.0   EBIT   0.0 0.0 1,201 1,176 328 67.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 928.5 694.3 -442.9 -218.3 0.0 0.0   Net earnings   0.0 0.0 769.5 525.0 -431.1 -21.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 929 694 -443 -218 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 14,375 14,922 14,657 10.2 0.0 0.0   Shareholders equity total   0.0 0.0 -438 86.6 -344 -366 -498 -498   Interest-bearing liabilities   0.0 0.0 15,848 15,228 14,225 45.8 498 498   Balance sheet total (assets)   0.0 0.0 16,239 16,299 14,851 146 0.0 0.0   Net Debt   0.0 0.0 15,538 15,035 14,137 24.6 498 498     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 562 665 634 116 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 18.4% -4.7% -81.7% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 16,239 16,299 14,851 146 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.4% -8.9% -99.0% -100.0% 0.0%   Added value   0.0 0.0 1,204.7 1,182.4 335.1 74.7 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 14,372 540 -272 -14,654 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 213.8% 176.7% 51.8% 58.4% 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 %   0.0% 0.0% 13.5% 10.6% 7.4% 1.2% 0.0% 0.0%   ROI %   0.0% 0.0% 8.5% 6.9% -0.4% 1.3% 0.0% 0.0%   ROE %   0.0% 0.0% 4.7% 6.4% -5.8% -0.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -2.6% 0.5% -2.3% -71.5% -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, %   0.0% 0.0% 3,032.5% 2,390.7% 2,384.2% 32.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -3,614.8% 17,579.0% -4,129.5% -12.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.7% 2.6% 2.6% 4.4% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 309.8 193.1 88.3 21.2 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -10,853.9 -10,418.8 -9,822.4 -476.3 -248.8 -248.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,205 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 512 0 0 0 0 0   EBIT / employee   0 0 1,201 0 0 0 0 0   Net earnings / employee   0 0 769 0 0 0 0 0