Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jerup Landsby Center 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.4% 5.3% 4.5% 4.3% 4.0% 5.7% 20.5% 20.1%   Credit score (0-100)   39 43 48 48 48 39 4 6   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   43.0 52.0 103 103 111 89.0 0.0 0.0   EBITDA   43.0 52.0 103 103 111 89.0 0.0 0.0   EBIT   43.0 52.0 103 103 111 89.0 0.0 0.0   Pre-tax profit (PTP)   24.0 14.0 62.0 60.0 66.0 38.7 0.0 0.0   Net earnings   19.0 1.0 53.0 47.0 52.0 41.4 0.0 0.0   Pre-tax profit without non-rec. items   24.0 14.0 62.0 60.0 66.0 38.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   858 1,176 1,217 1,352 1,459 1,481 0.0 0.0   Shareholders equity total   391 392 445 492 544 586 85.5 85.5   Interest-bearing liabilities   608 910 820 806 868 946 0.0 0.0   Balance sheet total (assets)   1,089 1,449 1,374 1,431 1,566 1,835 85.5 85.5   Net Debt   530 841 734 788 824 743 -85.5 -85.5     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   43.0 52.0 103 103 111 89.0 0.0 0.0   Gross profit growth   0.0% 20.9% 98.1% 0.0% 7.8% -19.8% -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)   1,089 1,449 1,374 1,431 1,566 1,835 86 86   Balance sheet change%   0.0% 33.1% -5.2% 4.1% 9.4% 17.2% -95.3% 0.0%   Added value   43.0 52.0 103.0 103.0 111.0 89.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   858 318 41 135 107 22 -1,481 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 100.0% 100.0% 100.0% 100.0% 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 %   3.9% 4.1% 7.3% 7.3% 7.4% 5.2% 0.0% 0.0%   ROI %   4.3% 4.4% 7.5% 7.5% 7.6% 5.6% 0.0% 0.0%   ROE %   4.9% 0.3% 12.7% 10.0% 10.0% 7.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   35.9% 27.1% 32.4% 34.4% 34.7% 31.9% 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, %   1,232.6% 1,617.3% 712.6% 765.0% 742.3% 834.6% 0.0% 0.0%   Gearing %   155.5% 232.1% 184.3% 163.8% 159.6% 161.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 5.0% 4.7% 5.3% 5.4% 5.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.2 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.3 0.3 0.2 0.1 0.1 0.3 0.0 0.0   Cash and cash equivalent   78.0 69.0 86.0 18.0 44.0 202.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -462.0 -704.0 -683.0 -757.0 -788.0 -771.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   43 52 103 103 111 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 52 103 103 111 89 0 0   EBIT / employee   43 52 103 103 111 89 0 0   Net earnings / employee   19 1 53 47 52 41 0 0