Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYDSK EMBLEM FABRIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.1% 1.8% 1.1% 1.0% 1.1% 0.9% 6.9% 6.9%   Credit score (0-100)   86 72 84 86 82 88 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   586.8 9.4 623.9 952.1 714.7 1,307.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,667 14,368 12,766 17,587 18,862 19,225 0.0 0.0   EBITDA   2,653 1,806 1,767 3,281 5,019 4,933 0.0 0.0   EBIT   2,023 1,328 1,273 2,694 4,359 4,194 0.0 0.0   Pre-tax profit (PTP)   2,034.9 1,277.9 3,933.0 2,686.3 4,369.8 4,249.6 0.0 0.0   Net earnings   1,579.0 992.2 3,614.9 2,131.3 3,440.7 3,304.4 0.0 0.0   Pre-tax profit without non-rec. items   2,035 1,278 3,933 2,686 4,370 4,250 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   857 961 1,214 1,631 2,231 2,621 0.0 0.0   Shareholders equity total   8,037 7,529 10,144 11,210 12,521 12,425 8,025 8,025   Interest-bearing liabilities   636 229 250 399 0.0 685 0.0 0.0   Balance sheet total (assets)   12,967 16,838 16,225 17,496 19,775 19,977 8,025 8,025   Net Debt   -1,897 -6,115 -932 -1,788 -1,830 -3,399 -8,025 -8,025     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   14,667 14,368 12,766 17,587 18,862 19,225 0.0 0.0   Gross profit growth   -5.8% -2.0% -11.1% 37.8% 7.2% 1.9% -100.0% 0.0%   Employees   29 30 26 33 33 33 0 0   Employee growth %   -3.3% 3.4% -13.3% 26.9% 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)   12,967 16,838 16,225 17,496 19,775 19,977 8,025 8,025   Balance sheet change%   -0.3% 29.9% -3.6% 7.8% 13.0% 1.0% -59.8% 0.0%   Added value   2,652.9 1,805.8 1,767.3 3,281.4 4,947.2 4,933.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,399 -545 -412 -343 -124 -371 -2,621 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   13.8% 9.2% 10.0% 15.3% 23.1% 21.8% 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 %   16.7% 9.8% 24.3% 17.3% 24.8% 23.3% 0.0% 0.0%   ROI %   25.5% 17.7% 41.9% 25.2% 37.9% 34.8% 0.0% 0.0%   ROE %   19.5% 12.7% 40.9% 20.0% 29.0% 26.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   62.9% 47.8% 62.9% 67.5% 64.4% 62.4% 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, %   -71.5% -338.6% -52.7% -54.5% -36.5% -68.9% 0.0% 0.0%   Gearing %   7.9% 3.0% 2.5% 3.6% 0.0% 5.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.3% 40.9% 36.6% 70.8% 122.0% 108.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 1.4 1.3 1.0 1.3 0.0 0.0   Current Ratio   2.5 1.9 2.7 2.4 2.3 2.5 0.0 0.0   Cash and cash equivalent   2,533.3 6,343.3 1,181.7 2,187.3 1,829.7 4,084.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   6,194.7 6,377.4 8,340.1 8,425.5 9,189.2 9,973.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   91 60 68 99 150 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 60 68 99 152 149 0 0   EBIT / employee   70 44 49 82 132 127 0 0   Net earnings / employee   54 33 139 65 104 100 0 0