Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMAET JENS JØRGENSEN 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 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   1.1% 1.9% 0.6% 0.6% 0.5% 2.6% 9.4% 9.2%   Credit score (0-100)   87 71 97 97 99 60 26 27   Credit rating   A A AA AA AAA BBB BB BB   Credit limit (kDKK)   384.8 1.7 1,160.6 1,770.5 1,674.5 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 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   12,327 9,839 12,532 16,849 14,406 9,579 0.0 0.0   EBITDA   3,279 1,941 4,615 8,136 5,833 211 0.0 0.0   EBIT   290 -902 2,062 5,551 3,479 -2,023 0.0 0.0   Pre-tax profit (PTP)   59.6 -1,142.7 1,912.4 5,366.1 3,381.0 -2,102.6 0.0 0.0   Net earnings   38.1 -901.2 1,493.9 4,215.1 2,664.7 -1,620.9 0.0 0.0   Pre-tax profit without non-rec. items   59.6 -1,143 1,912 5,366 3,381 -2,103 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   14,063 11,618 10,232 10,705 12,265 10,554 0.0 0.0   Shareholders equity total   5,936 4,534 5,828 9,043 8,208 4,087 3,587 3,587   Interest-bearing liabilities   8,427 7,960 7,554 8,720 11,923 12,744 0.0 0.0   Balance sheet total (assets)   22,304 18,943 21,859 29,486 27,084 23,622 3,587 3,587   Net Debt   8,303 4,276 1,855 1,646 3,170 9,429 -3,587 -3,587     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   12,327 9,839 12,532 16,849 14,406 9,579 0.0 0.0   Gross profit growth   -12.8% -20.2% 27.4% 34.4% -14.5% -33.5% -100.0% 0.0%   Employees   18 16 15 17 17 17 0 0   Employee growth %   0.0% -11.1% -6.3% 13.3% 0.0% 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)   22,304 18,943 21,859 29,486 27,084 23,622 3,587 3,587   Balance sheet change%   -13.3% -15.1% 15.4% 34.9% -8.1% -12.8% -84.8% 0.0%   Added value   3,278.6 1,940.8 4,614.6 8,135.8 6,063.6 211.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -463 -5,288 -3,940 -2,112 -794 -3,945 -10,554 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   2.3% -9.2% 16.5% 32.9% 24.1% -21.1% 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 %   1.5% -4.3% 10.4% 21.8% 12.6% -7.6% 0.0% 0.0%   ROI %   2.1% -5.7% 14.4% 32.7% 17.7% -9.9% 0.0% 0.0%   ROE %   0.6% -17.2% 28.8% 56.7% 30.9% -26.4% 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 %   39.2% 36.6% 37.6% 37.5% 36.2% 22.4% 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, %   253.2% 220.3% 40.2% 20.2% 54.3% 4,459.8% 0.0% 0.0%   Gearing %   142.0% 175.5% 129.6% 96.4% 145.3% 311.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.2% 2.6% 2.8% 1.8% 1.4% 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   0.7 0.7 0.9 1.1 0.9 0.7 0.0 0.0   Current Ratio   0.8 0.7 1.0 1.2 0.9 0.7 0.0 0.0   Cash and cash equivalent   124.2 3,683.7 5,698.9 7,074.6 8,753.2 3,314.7 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   -2,609.9 -2,829.5 -704.6 2,310.9 -1,304.4 -4,867.7 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   182 121 308 479 357 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   182 121 308 479 343 12 0 0   EBIT / employee   16 -56 137 327 205 -119 0 0   Net earnings / employee   2 -56 100 248 157 -95 0 0