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  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% 2.4% 2.4%   Bankruptcy risk   0.5% 0.5% 0.8% 0.5% 0.5% 0.4% 4.8% 4.7%   Credit score (0-100)   99 99 92 98 99 100 45 45   Credit rating   AA AA AA AA AAA AAA BBB BBB   Credit limit (kDKK)   1,291.5 1,261.2 1,176.4 1,366.9 1,688.4 1,913.9 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   15,565 14,667 14,368 12,766 17,587 18,862 0.0 0.0   EBITDA   3,449 2,653 1,806 1,767 3,281 5,019 0.0 0.0   EBIT   2,720 2,023 1,328 1,273 2,694 4,359 0.0 0.0   Pre-tax profit (PTP)   2,733.2 2,034.9 1,277.9 3,933.0 2,686.3 4,369.8 0.0 0.0   Net earnings   2,118.4 1,579.0 992.2 3,614.9 2,131.3 3,440.7 0.0 0.0   Pre-tax profit without non-rec. items   2,733 2,035 1,278 3,933 2,686 4,370 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   1,556 857 961 1,214 1,631 2,231 0.0 0.0   Shareholders equity total   8,158 8,037 7,529 10,144 11,210 12,521 8,021 8,021   Interest-bearing liabilities   108 636 229 250 399 0.0 0.0 0.0   Balance sheet total (assets)   13,004 12,967 16,838 16,225 17,496 19,775 8,021 8,021   Net Debt   -1,104 -1,897 -6,115 -932 -1,788 -1,830 -7,999 -7,999     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   15,565 14,667 14,368 12,766 17,587 18,862 0.0 0.0   Gross profit growth   11.4% -5.8% -2.0% -11.1% 37.8% 7.2% -100.0% 0.0%   Employees   30 29 30 26 33 33 0 0   Employee growth %   3.4% -3.3% 3.4% -13.3% 26.9% 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)   13,004 12,967 16,838 16,225 17,496 19,775 8,021 8,021   Balance sheet change%   10.7% -0.3% 29.9% -3.6% 7.8% 13.0% -59.4% 0.0%   Added value   3,448.9 2,652.9 1,805.8 1,767.3 3,187.5 5,018.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -487 -1,399 -545 -412 -343 -124 -2,231 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  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 (%)   17.5% 13.8% 9.2% 10.0% 15.3% 23.1% 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 %   24.4% 16.7% 9.8% 24.3% 17.3% 24.8% 0.0% 0.0%   ROI %   38.2% 25.5% 17.7% 41.9% 25.2% 37.9% 0.0% 0.0%   ROE %   27.0% 19.5% 12.7% 40.9% 20.0% 29.0% 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 %   63.2% 62.9% 47.8% 62.9% 67.5% 64.4% 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, %   -32.0% -71.5% -338.6% -52.7% -54.5% -36.5% 0.0% 0.0%   Gearing %   1.3% 7.9% 3.0% 2.5% 3.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   455.0% 34.3% 40.9% 36.6% 70.8% 122.0% 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   0.9 1.2 1.3 1.4 1.3 1.0 0.0 0.0   Current Ratio   2.2 2.5 1.9 2.7 2.4 2.3 0.0 0.0   Cash and cash equivalent   1,212.0 2,533.3 6,343.3 1,181.7 2,187.3 1,829.7 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   5,917.1 6,194.7 6,377.4 8,340.1 8,425.5 9,189.2 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  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   115 91 60 68 97 152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   115 91 60 68 99 152 0 0   EBIT / employee   91 70 44 49 82 132 0 0   Net earnings / employee   71 54 33 139 65 104 0 0