Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Henry Jakobsen Holding ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.2% 5.1%   Credit score (0-100)   0 0 0 0 0 0 44 43   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 4,122.3 3,613.4 3,775.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 37,278 40,114 40,526 0.0 0.0   EBITDA   0.0 0.0 0.0 4,832 4,929 3,682 0.0 0.0   EBIT   0.0 0.0 0.0 3,448 3,305 1,798 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 2,607.3 3,147.3 992.7 0.0 0.0   Net earnings   0.0 0.0 0.0 1,842.8 2,353.1 667.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 2,607 3,147 993 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 11,119 12,427 15,404 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 26,073 25,823 26,761 17,822 17,822   Interest-bearing liabilities   0.0 0.0 0.0 3,547 3,447 4,605 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 48,307 56,820 63,125 17,822 17,822   Net Debt   0.0 0.0 0.0 -7,408 -4,847 -4,948 -17,502 -17,502     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e 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   0.0 0.0 0.0 37,278 40,114 40,526 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 7.6% 1.0% -100.0% 0.0%   Employees   0 0 0 78 81 85 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 3.8% 4.9% -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)   0 0 0 48,307 56,820 63,125 17,822 17,822   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 17.6% 11.1% -71.8% 0.0%   Added value   0.0 0.0 0.0 4,832.5 4,688.8 3,681.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 9,756 328 -454 -12,083 -2,119   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e 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 (%)   0.0% 0.0% 0.0% 9.3% 8.2% 4.4% 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 %   0.0% 0.0% 0.0% 7.1% 6.9% 3.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 9.4% 10.2% 4.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 8.0% 10.3% 2.9% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 54.8% 46.1% 43.6% 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, %   0.0% 0.0% 0.0% -153.3% -98.3% -134.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 13.6% 13.3% 17.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 39.5% 13.1% 18.9% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 2.2 1.7 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.1 1.7 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 10,955.0 8,293.6 9,553.1 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e 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   0.0 0.0 0.0 14,623.0 6,755.0 8,904.9 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  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 62 58 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 62 61 43 0 0   EBIT / employee   0 0 0 44 41 21 0 0   Net earnings / employee   0 0 0 24 29 8 0 0