Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN BANG 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 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% 0.6% 0.6%   Bankruptcy risk   1.9% 1.5% 1.1% 1.0% 1.0% 1.0% 5.7% 5.7%   Credit score (0-100)   71 78 85 86 86 85 40 40   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1.1 23.6 367.9 533.1 610.0 830.2 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   3,446 3,947 5,203 3,916 4,077 4,772 0.0 0.0   EBITDA   2,184 2,855 4,242 3,144 3,343 3,822 0.0 0.0   EBIT   1,008 1,830 3,361 2,221 2,512 3,020 0.0 0.0   Pre-tax profit (PTP)   284.3 1,022.4 2,920.7 1,760.4 1,962.9 3,046.3 0.0 0.0   Net earnings   209.8 798.5 2,285.8 1,364.9 1,520.4 2,340.0 0.0 0.0   Pre-tax profit without non-rec. items   284 1,022 2,921 1,760 1,963 3,046 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   18,628 17,508 16,338 20,707 20,511 21,414 0.0 0.0   Shareholders equity total   3,880 3,711 5,997 7,362 8,882 11,222 11,097 11,097   Interest-bearing liabilities   21,320 20,612 18,444 21,202 19,361 21,042 0.0 0.0   Balance sheet total (assets)   34,892 32,952 33,107 38,803 36,266 40,633 11,097 11,097   Net Debt   20,777 20,499 18,286 21,177 19,105 19,613 -11,077 -11,077     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   3,446 3,947 5,203 3,916 4,077 4,772 0.0 0.0   Gross profit growth   10.0% 14.5% 31.8% -24.7% 4.1% 17.1% -100.0% 0.0%   Employees   6 4 3 2 2 2 0 0   Employee growth %   20.0% -33.3% -25.0% -33.3% 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)   34,892 32,952 33,107 38,803 36,266 40,633 11,097 11,097   Balance sheet change%   -0.2% -5.6% 0.5% 17.2% -6.5% 12.0% -72.7% 0.0%   Added value   2,184.2 2,855.3 4,241.9 3,144.1 3,435.0 3,822.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,096 -2,145 -2,050 3,446 -1,027 101 -21,414 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 (%)   29.3% 46.4% 64.6% 56.7% 61.6% 63.3% 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 %   2.9% 5.4% 10.2% 6.2% 6.7% 10.5% 0.0% 0.0%   ROI %   3.7% 6.9% 13.0% 7.9% 8.3% 12.4% 0.0% 0.0%   ROE %   5.6% 21.0% 47.1% 20.4% 18.7% 23.3% 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 %   11.1% 11.3% 18.1% 19.0% 24.5% 27.6% 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, %   951.3% 717.9% 431.1% 673.5% 571.5% 513.1% 0.0% 0.0%   Gearing %   549.5% 555.4% 307.5% 288.0% 218.0% 187.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.9% 2.4% 2.3% 2.7% 4.8% 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   0.6 0.5 0.5 0.5 0.4 0.6 0.0 0.0   Current Ratio   1.0 0.9 1.1 1.0 1.2 1.4 0.0 0.0   Cash and cash equivalent   543.0 113.2 158.4 25.7 255.8 1,429.3 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   -66.2 -912.0 1,420.7 151.9 2,146.8 5,584.4 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   364 714 1,414 1,572 1,717 1,911 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   364 714 1,414 1,572 1,671 1,911 0 0   EBIT / employee   168 457 1,120 1,110 1,256 1,510 0 0   Net earnings / employee   35 200 762 682 760 1,170 0 0