Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSEN & NØRGÅRD 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   0.7% 0.9% 1.6% 1.9% 1.0% 0.6% 8.4% 8.3%   Credit score (0-100)   96 90 76 70 86 96 2 2   Credit rating   AA A A A A AA BB BB   Credit limit (kDKK)   1,193.5 1,098.7 20.9 3.0 659.1 1,274.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,210 8,638 6,494 5,778 6,641 9,228 0.0 0.0   EBITDA   1,844 1,998 265 282 1,255 3,158 0.0 0.0   EBIT   1,619 1,774 -15.0 93.8 1,078 3,094 0.0 0.0   Pre-tax profit (PTP)   1,687.3 1,855.8 52.4 120.7 1,093.3 3,084.6 0.0 0.0   Net earnings   1,314.4 1,444.8 37.3 92.2 856.1 2,405.0 0.0 0.0   Pre-tax profit without non-rec. items   1,687 1,856 52.4 121 1,093 3,085 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   700 493 655 447 190 487 0.0 0.0   Shareholders equity total   10,349 11,794 9,231 8,663 8,519 10,124 9,624 9,624   Interest-bearing liabilities   2,923 0.0 7,454 6,835 6,631 6,269 0.0 0.0   Balance sheet total (assets)   20,792 20,813 23,134 24,017 22,040 21,807 9,624 9,624   Net Debt   2,569 -3,654 7,409 4,556 3,796 6,238 -9,624 -9,624     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   8,210 8,638 6,494 5,778 6,641 9,228 0.0 0.0   Gross profit growth   7.0% 5.2% -24.8% -11.0% 14.9% 38.9% -100.0% 0.0%   Employees   19 19 16 14 15 15 0 0   Employee growth %   5.6% 0.0% -15.8% -12.5% 7.1% 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)   20,792 20,813 23,134 24,017 22,040 21,807 9,624 9,624   Balance sheet change%   37.2% 0.1% 11.2% 3.8% -8.2% -1.1% -55.9% 0.0%   Added value   1,619.3 1,773.6 -15.0 93.8 1,078.1 3,094.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -419 -431 -119 -396 -434 233 -487 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   19.7% 20.5% -0.2% 1.6% 16.2% 33.5% 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 %   9.5% 9.0% 1.3% 1.7% 6.0% 15.3% 0.0% 0.0%   ROI %   15.1% 14.8% 2.0% 2.5% 9.0% 21.1% 0.0% 0.0%   ROE %   13.6% 13.0% 0.4% 1.0% 10.0% 25.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   49.8% 56.8% 39.9% 36.3% 39.0% 47.2% 100.0% 50.0%   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, %   139.3% -182.9% 2,791.2% 1,613.6% 302.5% 197.6% 0.0% 0.0%   Gearing %   28.2% 0.0% 80.8% 78.9% 77.8% 61.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.8% 6.4% 4.0% 4.3% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.6 1.0 0.8 0.9 0.9 0.8 0.0 0.0   Current Ratio   1.9 2.3 1.6 1.5 1.6 1.7 0.0 0.0   Cash and cash equivalent   354.5 3,654.1 45.5 2,278.7 2,835.1 30.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   9,321.2 11,209.4 8,469.0 8,053.3 5,436.9 8,496.8 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   85 93 -1 7 72 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 105 17 20 84 211 0 0   EBIT / employee   85 93 -1 7 72 206 0 0   Net earnings / employee   69 76 2 7 57 160 0 0