Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT Maskiner 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.0% 1.1% 0.8% 0.7% 0.9% 0.8% 8.9% 8.7%   Credit score (0-100)   89 84 91 93 89 91 28 28   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   219.4 115.7 352.4 537.9 497.7 592.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,314 2,007 2,189 3,353 4,294 3,901 0.0 0.0   EBITDA   959 708 884 1,791 2,411 1,954 0.0 0.0   EBIT   889 674 850 1,757 2,370 1,848 0.0 0.0   Pre-tax profit (PTP)   800.4 561.9 713.5 1,641.6 2,144.5 1,417.0 0.0 0.0   Net earnings   623.2 437.5 556.1 1,280.4 1,672.4 1,053.4 0.0 0.0   Pre-tax profit without non-rec. items   800 562 713 1,642 2,145 1,417 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,177 948 915 881 3,773 3,954 0.0 0.0   Shareholders equity total   2,663 2,993 3,438 4,499 5,171 5,225 4,675 4,675   Interest-bearing liabilities   2,632 2,071 1,924 2,304 6,330 4,211 0.0 0.0   Balance sheet total (assets)   6,559 6,729 6,018 8,103 12,984 10,505 4,675 4,675   Net Debt   2,632 2,071 1,924 2,304 6,330 4,211 -4,675 -4,675     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,314 2,007 2,189 3,353 4,294 3,901 0.0 0.0   Gross profit growth   7.5% -13.3% 9.1% 53.1% 28.1% -9.1% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   6,559 6,729 6,018 8,103 12,984 10,505 4,675 4,675   Balance sheet change%   73.7% 2.6% -10.6% 34.7% 60.2% -19.1% -55.5% 0.0%   Added value   959.2 707.6 883.8 1,790.7 2,403.2 1,954.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   641 -262 -67 -67 2,850 75 -3,954 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   38.4% 33.6% 38.8% 52.4% 55.2% 47.4% 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 %   17.4% 10.2% 13.3% 24.9% 22.5% 15.7% 0.0% 0.0%   ROI %   22.9% 13.0% 16.2% 28.2% 25.5% 17.7% 0.0% 0.0%   ROE %   25.4% 15.5% 17.3% 32.3% 34.6% 20.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   40.6% 44.5% 57.6% 53.6% 39.8% 49.8% 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, %   274.4% 292.6% 217.7% 128.6% 262.6% 215.5% 0.0% 0.0%   Gearing %   98.8% 69.2% 56.0% 51.2% 122.4% 80.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 4.9% 6.8% 5.5% 5.2% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.4 0.1 0.1 0.3 0.0 0.1 0.0 0.0   Current Ratio   1.4 1.6 2.0 2.2 1.2 1.2 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,513.9 2,071.1 2,508.2 3,832.5 1,372.8 1,276.7 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   480 354 442 895 801 651 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   480 354 442 895 804 651 0 0   EBIT / employee   445 337 425 879 790 616 0 0   Net earnings / employee   312 219 278 640 557 351 0 0