Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jydsk Vindueskompagni 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 N/A 2019 N/A 2020 2020/9 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% 3.0% 3.0%   Bankruptcy risk   0.0% 0.0% 8.3% 4.2% 23.0% 12.3% 8.6% 8.6%   Credit score (0-100)   0 0 29 47 3 18 29 29   Credit rating   N/A N/A BB BBB B BB 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)  2018 N/A 2019 N/A 2020 2020/9 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   0.0 0.0 1,990 3,041 282 1,528 0.0 0.0   EBITDA   0.0 0.0 -267 980 -1,246 401 0.0 0.0   EBIT   0.0 0.0 -386 642 -1,677 -242 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -391.2 622.6 -1,681.9 -243.2 0.0 0.0   Net earnings   0.0 0.0 -305.5 485.5 -1,312.2 -189.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -391 623 -1,682 -243 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 107 73.7 46.9 20.1 0.0 0.0   Shareholders equity total   0.0 0.0 -265 220 -1,092 -1,282 -1,322 -1,322   Interest-bearing liabilities   0.0 0.0 942 381 0.0 0.0 2,943 2,943   Balance sheet total (assets)   0.0 0.0 5,233 1,920 3,352 2,446 1,621 1,621   Net Debt   0.0 0.0 -2,900 -285 -262 -93.4 2,943 2,943     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/9 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   0.0 0.0 1,990 3,041 282 1,528 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 52.8% -90.7% 441.0% -100.0% 0.0%   Employees   0 0 0 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   0 0 5,233 1,920 3,352 2,446 1,621 1,621   Balance sheet change%   0.0% 0.0% 0.0% -63.3% 74.6% -27.0% -33.7% 0.0%   Added value   0.0 0.0 -266.6 980.5 -1,338.4 400.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 516 142 736 -1,285 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/9 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 (%)   0.0% 0.0% -19.4% 21.1% -593.6% -15.8% 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 %   0.0% 0.0% -6.7% 17.4% -52.7% -5.9% 0.0% 0.0%   ROI %   0.0% 0.0% -38.0% 81.8% -278.5% -80.0% 0.0% 0.0%   ROE %   0.0% 0.0% -5.8% 17.8% -73.5% -6.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -4.8% 11.5% -24.6% -34.4% -44.9% -44.9%   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% 0.0% 1,087.9% -29.0% 21.1% -23.3% 0.0% 0.0%   Gearing %   0.0% 0.0% -354.8% 173.3% 0.0% 0.0% -222.6% -222.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.6% 3.2% 2.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.4 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.5 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,842.0 665.7 262.4 93.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/9 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   0.0 0.0 -871.4 -895.3 -2,774.4 -2,923.3 -1,471.6 -1,471.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/9 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   0 0 0 327 -669 200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 327 -623 200 0 0   EBIT / employee   0 0 0 214 -838 -121 0 0   Net earnings / employee   0 0 0 162 -656 -95 0 0