Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JYSK SPRÆNGNINGS TJENESTE 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   14.2% 8.7% 8.1% 11.5% 7.8% 5.8% 16.1% 16.1%   Credit score (0-100)   16 28 29 20 30 40 11 11   Credit rating   BB BB BB BB BB BBB BB BB   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)  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   -6.3 -28.8 88.0 311 136 231 0.0 0.0   EBITDA   -6.3 -28.8 65.5 215 95.7 171 0.0 0.0   EBIT   -6.3 -34.0 12.4 133 13.5 88.9 0.0 0.0   Pre-tax profit (PTP)   -6.2 -34.0 11.6 124.1 14.2 94.1 0.0 0.0   Net earnings   -4.8 -21.5 9.0 96.7 11.1 73.4 0.0 0.0   Pre-tax profit without non-rec. items   -6.2 -34.0 11.6 124 14.2 94.1 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   0.0 103 353 270 188 106 0.0 0.0   Shareholders equity total   120 98.6 108 204 216 289 164 164   Interest-bearing liabilities   0.0 150 394 69.2 71.9 74.8 0.0 0.0   Balance sheet total (assets)   126 258 527 334 320 441 164 164   Net Debt   0.0 62.7 290 41.9 26.7 44.0 -164 -164     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   -6.3 -28.8 88.0 311 136 231 0.0 0.0   Gross profit growth   0.0% -360.8% 0.0% 253.5% -56.4% 70.1% -100.0% 0.0%   Employees   0 0 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)   126 258 527 334 320 441 164 164   Balance sheet change%   0.0% 104.2% 104.4% -36.7% -4.0% 37.6% -62.8% 0.0%   Added value   -6.3 -28.8 65.5 215.4 95.7 171.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 98 196 -164 -164 -164 -106 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 1.0 2.0 3.0 4.0 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 (%)   100.0% 118.1% 14.1% 42.8% 9.9% 38.5% 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 %   -4.9% -17.7% 3.2% 30.9% 5.2% 25.5% 0.0% 0.0%   ROI %   -5.2% -18.4% 3.3% 33.6% 5.9% 29.6% 0.0% 0.0%   ROE %   -4.0% -19.7% 8.7% 62.0% 5.3% 29.1% 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 %   95.1% 38.2% 20.4% 61.2% 67.3% 65.5% 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% -217.8% 442.1% 19.4% 27.9% 25.7% 0.0% 0.0%   Gearing %   0.0% 152.2% 365.9% 33.8% 33.4% 25.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 3.9% 4.0% 4.0% 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   20.2 1.0 0.4 0.5 1.3 2.2 0.0 0.0   Current Ratio   20.2 1.0 0.4 0.5 1.3 2.2 0.0 0.0   Cash and cash equivalent   0.0 87.5 104.2 27.3 45.3 30.8 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   120.2 -4.5 -238.0 -55.3 32.1 182.8 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   0 0 66 215 96 171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 66 215 96 171 0 0   EBIT / employee   0 0 12 133 13 89 0 0   Net earnings / employee   0 0 9 97 11 73 0 0