Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JASON UDLEJNING 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.8% 1.3% 1.2% 1.3% 1.2% 1.6% 6.6% 6.5%   Credit score (0-100)   73 81 83 79 80 74 35 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   5.4 183.0 408.8 189.6 352.0 51.2 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   1,548 1,615 1,864 1,834 1,682 1,603 0.0 0.0   EBITDA   1,548 1,615 1,733 1,493 1,367 1,321 0.0 0.0   EBIT   1,501 1,568 1,686 1,446 1,345 4,413 0.0 0.0   Pre-tax profit (PTP)   1,864.0 1,549.0 1,615.0 708.0 1,128.2 4,565.6 0.0 0.0   Net earnings   1,450.0 1,208.0 1,268.0 552.0 880.2 3,613.5 0.0 0.0   Pre-tax profit without non-rec. items   1,864 1,549 1,615 708 1,128 4,566 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   23,198 23,151 21,313 21,266 21,292 14,536 0.0 0.0   Shareholders equity total   12,258 13,466 14,734 15,286 16,166 19,779 9,161 9,161   Interest-bearing liabilities   22,524 21,342 20,703 19,669 18,808 17,678 0.0 0.0   Balance sheet total (assets)   37,184 38,022 38,748 38,438 38,675 42,010 9,161 9,161   Net Debt   22,505 20,983 19,969 19,301 18,540 17,503 -9,161 -9,161     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   1,548 1,615 1,864 1,834 1,682 1,603 0.0 0.0   Gross profit growth   0.0% 4.3% 15.4% -1.6% -8.3% -4.7% -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)   37,184 38,022 38,748 38,438 38,675 42,010 9,161 9,161   Balance sheet change%   0.0% 2.3% 1.9% -0.8% 0.6% 8.6% -78.2% 0.0%   Added value   1,548.0 1,615.0 1,733.0 1,493.0 1,392.4 4,421.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23,151 -94 -1,885 -94 4 -6,765 -14,536 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 (%)   97.0% 97.1% 90.5% 78.8% 80.0% 275.3% 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 %   7.1% 6.1% 6.0% 3.6% 4.7% 13.1% 0.0% 0.0%   ROI %   7.2% 6.3% 6.2% 3.7% 4.9% 13.6% 0.0% 0.0%   ROE %   11.8% 9.4% 9.0% 3.7% 5.6% 20.1% 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 %   33.0% 35.4% 38.0% 39.8% 41.8% 47.1% 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, %   1,453.8% 1,299.3% 1,152.3% 1,292.8% 1,356.0% 1,324.7% 0.0% 0.0%   Gearing %   183.7% 158.5% 140.5% 128.7% 116.3% 89.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 3.4% 3.3% 3.4% 3.7% 4.0% 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   0.0 0.1 0.1 0.1 0.1 0.7 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.1 0.7 0.0 0.0   Cash and cash equivalent   19.0 359.0 734.0 368.0 267.4 175.0 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   -15,308.0 -11,439.0 -11,488.0 -11,232.0 -11,167.6 -4,929.7 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   1,548 1,615 1,733 1,493 1,392 4,422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,548 1,615 1,733 1,493 1,367 1,321 0 0   EBIT / employee   1,501 1,568 1,686 1,446 1,345 4,413 0 0   Net earnings / employee   1,450 1,208 1,268 552 880 3,614 0 0