Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hos Jytte 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.9% 1.9% 5.2% 8.1% 11.5% 18.9% 18.9%   Credit score (0-100)   66 72 71 44 30 19 6 6   Credit rating   BBB A A BBB BB BB B B   Credit limit (kDKK)   0.0 0.3 0.3 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,145 1,546 1,427 739 918 960 0.0 0.0   EBITDA   845 122 162 -415 -178 -199 0.0 0.0   EBIT   842 119 159 -418 -180 -199 0.0 0.0   Pre-tax profit (PTP)   925.9 194.8 212.2 -418.1 -179.5 -197.3 0.0 0.0   Net earnings   722.2 151.9 165.6 -326.1 -140.0 -197.3 0.0 0.0   Pre-tax profit without non-rec. items   926 195 212 -418 -179 -197 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   10.4 7.6 4.9 2.1 0.0 0.0 0.0 0.0   Shareholders equity total   1,355 907 966 640 500 303 253 253   Interest-bearing liabilities   0.0 197 71.4 139 0.0 126 0.0 0.0   Balance sheet total (assets)   1,719 1,499 1,439 1,195 1,456 1,517 253 253   Net Debt   -506 139 71.4 139 -185 126 -253 -253     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,145 1,546 1,427 739 918 960 0.0 0.0   Gross profit growth   0.0% -27.9% -7.8% -48.2% 24.2% 4.5% -100.0% 0.0%   Employees   0 0 0 4 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 33.3% -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)   1,719 1,499 1,439 1,195 1,456 1,517 253 253   Balance sheet change%   0.0% -12.8% -4.0% -17.0% 21.9% 4.2% -83.3% 0.0%   Added value   844.8 122.0 161.5 -415.1 -177.4 -199.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -6 -6 -6 -4 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   39.3% 7.7% 11.1% -56.5% -19.6% -20.8% 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 %   53.9% 12.5% 14.8% -31.2% -13.0% -12.8% 0.0% 0.0%   ROI %   68.3% 16.4% 20.3% -45.2% -26.2% -37.8% 0.0% 0.0%   ROE %   53.3% 13.4% 17.7% -40.6% -24.6% -49.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   78.8% 60.5% 67.2% 53.6% 34.3% 20.0% 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, %   -59.9% 113.8% 44.2% -33.5% 103.9% -63.1% 0.0% 0.0%   Gearing %   0.0% 21.7% 7.4% 21.7% 0.0% 41.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.8% 4.2% 7.2% 10.1% 12.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.9 0.5 0.5 0.6 0.7 0.4 0.0 0.0   Current Ratio   4.7 2.5 3.0 2.2 1.6 1.3 0.0 0.0   Cash and cash equivalent   506.4 57.9 0.0 0.0 185.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,346.5 900.6 962.5 638.1 537.1 340.3 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -104 -59 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -104 -59 -50 0 0   EBIT / employee   0 0 0 -104 -60 -50 0 0   Net earnings / employee   0 0 0 -82 -47 -49 0 0