Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MASKINFABRIKKEN JST 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  2018 2018/12 2019 2019/12 2020 2020/12 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% 1.8% 1.8%   Bankruptcy risk   0.5% 0.6% 0.5% 0.5% 0.5% 0.5% 6.5% 6.5%   Credit score (0-100)   99 98 99 98 98 98 37 37   Credit rating   AAA AA AAA AA AA AA BBB BBB   Credit limit (kDKK)   3,979.9 4,864.3 4,596.1 5,363.6 5,209.8 3,945.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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   36,302 34,467 34,161 45,661 44,325 46,942 0.0 0.0   EBITDA   13,160 16,140 13,058 20,770 16,099 11,318 0.0 0.0   EBIT   10,814 14,478 11,329 18,448 13,210 4,953 0.0 0.0   Pre-tax profit (PTP)   11,080.6 14,232.7 10,821.0 18,272.6 12,982.4 4,590.1 0.0 0.0   Net earnings   8,290.7 11,481.1 8,434.5 14,296.6 10,119.2 3,596.1 0.0 0.0   Pre-tax profit without non-rec. items   11,081 14,233 10,821 18,273 12,982 4,590 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   12,291 13,642 16,724 16,895 24,415 28,811 0.0 0.0   Shareholders equity total   24,532 29,013 27,448 33,744 33,864 27,460 23,960 23,960   Interest-bearing liabilities   6,153 13,692 16,742 27,787 38,774 49,396 0.0 0.0   Balance sheet total (assets)   36,906 48,094 52,198 75,353 86,387 88,653 23,960 23,960   Net Debt   -1,238 -1,598 2,027 19,927 30,106 47,469 -23,960 -23,960     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   36,302 34,467 34,161 45,661 44,325 46,942 0.0 0.0   Gross profit growth   -1.7% -5.1% -0.9% 33.7% -2.9% 5.9% -100.0% 0.0%   Employees   61 47 44 49 57 70 0 0   Employee growth %   5.2% -23.0% -6.4% 11.4% 16.3% 22.8% -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)   36,906 48,094 52,198 75,353 86,387 88,653 23,960 23,960   Balance sheet change%   5.7% 30.3% 8.5% 44.4% 14.6% 2.6% -73.0% 0.0%   Added value   13,159.6 16,140.1 13,058.3 20,769.5 15,531.0 11,188.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,703 -311 1,353 -2,150 4,716 -1,838 -28,811 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 2018/12 2019 2019/12 2020 2020/12 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 (%)   29.8% 42.0% 33.2% 40.4% 29.8% 10.6% 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 %   31.0% 34.1% 22.7% 29.4% 17.2% 6.4% 0.0% 0.0%   ROI %   37.3% 38.3% 25.5% 34.5% 19.9% 7.2% 0.0% 0.0%   ROE %   33.3% 42.9% 29.9% 46.7% 29.9% 11.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   66.5% 60.3% 52.6% 44.8% 39.2% 31.0% 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, %   -9.4% -9.9% 15.5% 95.9% 187.0% 419.4% 0.0% 0.0%   Gearing %   25.1% 47.2% 61.0% 82.3% 114.5% 179.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.7% 3.8% 2.0% 2.7% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 0.9 1.0 0.8 0.6 0.0 0.0   Current Ratio   2.2 1.9 1.5 1.5 1.3 1.0 0.0 0.0   Cash and cash equivalent   7,390.7 15,290.1 14,715.9 7,859.9 8,667.7 1,927.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   13,432.8 16,397.4 12,031.6 18,250.9 13,036.7 2,277.9 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 2018/12 2019 2019/12 2020 2020/12 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   216 343 297 424 272 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   216 343 297 424 282 162 0 0   EBIT / employee   177 308 257 376 232 71 0 0   Net earnings / employee   136 244 192 292 178 51 0 0