Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.L.A. TEKNIK 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 2019/9 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.5% 2.6% 5.4% 3.7% 3.5% 2.4% 10.4% 10.4%   Credit score (0-100)   63 61 40 52 52 64 24 24   Credit rating   BBB BBB BBB BBB BBB 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   1,402 1,152 940 1,143 1,421 1,542 0.0 0.0   EBITDA   461 372 94.1 387 667 744 0.0 0.0   EBIT   348 258 -15.8 282 601 678 0.0 0.0   Pre-tax profit (PTP)   221.1 174.1 -99.0 203.0 509.0 581.4 0.0 0.0   Net earnings   223.8 134.3 -80.4 156.7 396.0 454.3 0.0 0.0   Pre-tax profit without non-rec. items   221 174 -99.0 203 509 581 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   4,442 4,385 4,348 4,243 4,177 4,111 0.0 0.0   Shareholders equity total   628 762 682 839 1,234 1,488 788 788   Interest-bearing liabilities   4,505 3,959 3,848 3,503 3,019 2,955 0.0 0.0   Balance sheet total (assets)   5,473 5,327 5,280 5,173 4,944 5,009 788 788   Net Debt   4,505 3,959 3,848 3,503 3,019 2,955 -788 -788     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   1,402 1,152 940 1,143 1,421 1,542 0.0 0.0   Gross profit growth   10.0% -17.8% -18.4% 21.7% 24.3% 8.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   5,473 5,327 5,280 5,173 4,944 5,009 788 788   Balance sheet change%   -3.7% -2.7% -0.9% -2.0% -4.4% 1.3% -84.3% 0.0%   Added value   460.6 372.0 94.1 387.3 706.8 744.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -177 -170 -147 -212 -132 -132 -4,111 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 -1.0 1.0 2.0 3.0 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 (%)   24.8% 22.4% -1.7% 24.6% 42.3% 44.0% 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 %   6.2% 4.8% -0.3% 5.4% 11.9% 13.6% 0.0% 0.0%   ROI %   6.7% 5.2% -0.3% 6.3% 13.7% 15.2% 0.0% 0.0%   ROE %   43.4% 19.3% -11.1% 20.6% 38.2% 33.4% 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 %   11.6% 14.5% 13.1% 16.4% 25.3% 30.1% 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, %   978.1% 1,064.4% 4,088.8% 904.3% 452.6% 397.1% 0.0% 0.0%   Gearing %   717.6% 519.4% 564.3% 417.7% 244.7% 198.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.0% 2.1% 2.1% 2.8% 3.2% 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   0.4 0.2 0.3 0.4 0.5 0.7 0.0 0.0   Current Ratio   0.9 0.8 0.6 0.6 0.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -178.7 -181.4 -524.4 -589.3 -429.0 -336.6 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   230 186 47 194 353 372 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 186 47 194 334 372 0 0   EBIT / employee   174 129 -8 141 301 339 0 0   Net earnings / employee   112 67 -40 78 198 227 0 0