Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JORDENS FRUGTER 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   3.8% 9.4% 23.2% 12.7% 18.0% 15.3% 20.6% 20.4%   Credit score (0-100)   53 28 4 19 8 12 4 4   Credit rating   BBB BB B BB B BB B B   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)  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   2,376 2,213 1,955 2,001 1,711 1,569 0.0 0.0   EBITDA   496 138 -92.1 135 18.9 177 0.0 0.0   EBIT   351 -10.2 -241 -15.4 -86.1 103 0.0 0.0   Pre-tax profit (PTP)   297.5 -51.4 -281.4 -59.3 -135.2 65.5 0.0 0.0   Net earnings   232.5 -40.2 -220.6 -49.2 -105.4 51.0 0.0 0.0   Pre-tax profit without non-rec. items   298 -51.4 -281 -59.3 -135 65.5 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   558 506 432 412 336 263 0.0 0.0   Shareholders equity total   285 141 -79.1 -128 -234 -183 -233 -233   Interest-bearing liabilities   653 583 189 434 145 29.4 233 233   Balance sheet total (assets)   2,007 1,808 1,899 1,691 1,687 1,562 0.0 0.0   Net Debt   650 580 59.3 431 141 25.4 233 233     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   2,376 2,213 1,955 2,001 1,711 1,569 0.0 0.0   Gross profit growth   0.0% -6.9% -11.7% 2.3% -14.5% -8.3% -100.0% 0.0%   Employees   5 6 6 7 6 5 0 0   Employee growth %   0.0% 20.0% 0.0% 16.7% -14.3% -16.7% -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)   2,007 1,808 1,899 1,691 1,687 1,562 0 0   Balance sheet change%   0.0% -9.9% 5.1% -11.0% -0.2% -7.4% -100.0% 0.0%   Added value   351.2 -10.2 -241.1 -15.4 -86.1 103.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   668 -276 -298 -245 -210 -147 -263 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   14.8% -0.5% -12.3% -0.8% -5.0% 6.6% 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 %   17.5% -0.5% -12.7% -0.8% -4.6% 5.6% 0.0% 0.0%   ROI %   36.2% -1.2% -51.6% -4.5% -22.6% 67.7% 0.0% 0.0%   ROE %   81.6% -18.8% -21.6% -2.7% -6.2% 3.1% 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 %   14.2% 7.8% -4.0% -7.1% -12.2% -10.5% -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, %   131.0% 421.2% -64.4% 319.5% 746.1% 14.4% 0.0% 0.0%   Gearing %   229.0% 412.4% -239.3% -338.3% -62.2% -16.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.4% 6.7% 10.4% 14.1% 17.0% 43.1% 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   0.2 0.1 0.2 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.7 0.7 0.7 0.6 0.7 0.7 0.0 0.0   Cash and cash equivalent   3.0 3.0 130.1 3.0 4.0 4.0 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   -378.3 -476.3 -639.5 -618.5 -585.7 -594.5 -116.3 -116.3   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   70 -2 -40 -2 -14 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 23 -15 19 3 35 0 0   EBIT / employee   70 -2 -40 -2 -14 21 0 0   Net earnings / employee   46 -7 -37 -7 -18 10 0 0