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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.7% 3.0% 1.5% 1.1% 1.8% 1.6% 9.2% 9.2%   Credit score (0-100)   61 57 74 83 70 75 27 27   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 32.1 414.8 5.4 32.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,494 5,778 6,641 9,228 9,592 10,284 0.0 0.0   EBITDA   265 282 1,255 3,158 4,117 4,402 0.0 0.0   EBIT   -15.0 93.8 1,078 3,094 3,983 4,158 0.0 0.0   Pre-tax profit (PTP)   52.4 120.7 1,093.3 3,084.6 3,850.3 3,996.6 0.0 0.0   Net earnings   37.3 92.2 856.1 2,405.0 3,003.4 3,117.7 0.0 0.0   Pre-tax profit without non-rec. items   52.4 121 1,093 3,085 3,850 3,997 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   655 447 190 487 935 914 0.0 0.0   Shareholders equity total   9,231 8,663 8,519 10,124 6,743 7,360 4,004 4,004   Interest-bearing liabilities   7,454 6,835 6,631 6,269 6,293 3,642 0.0 0.0   Balance sheet total (assets)   23,134 24,017 22,040 21,807 22,316 18,940 4,004 4,004   Net Debt   7,409 4,556 3,796 6,238 2,699 -189 -4,004 -4,004     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,494 5,778 6,641 9,228 9,592 10,284 0.0 0.0   Gross profit growth   -24.8% -11.0% 14.9% 38.9% 3.9% 7.2% -100.0% 0.0%   Employees   16 14 15 15 15 16 0 0   Employee growth %   -15.8% -12.5% 7.1% 0.0% 0.0% 6.7% -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)   23,134 24,017 22,040 21,807 22,316 18,940 4,004 4,004   Balance sheet change%   11.2% 3.8% -8.2% -1.1% 2.3% -15.1% -78.9% 0.0%   Added value   265.4 282.4 1,254.9 3,157.9 4,046.2 4,401.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -119 -396 -434 233 314 -264 -914 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 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -0.2% 1.6% 16.2% 33.5% 41.5% 40.4% 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 %   1.3% 1.7% 6.0% 15.3% 18.5% 20.5% 0.0% 0.0%   ROI %   2.0% 2.5% 9.0% 21.1% 27.7% 35.0% 0.0% 0.0%   ROE %   0.4% 1.0% 10.0% 25.8% 35.6% 44.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   39.9% 36.3% 39.0% 47.2% 30.7% 39.5% 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, %   2,791.2% 1,613.6% 302.5% 197.6% 65.6% -4.3% 0.0% 0.0%   Gearing %   80.8% 78.9% 77.8% 61.9% 93.3% 49.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 4.0% 4.3% 4.2% 3.8% 4.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.9 0.9 0.8 0.4 0.5 0.0 0.0   Current Ratio   1.6 1.5 1.6 1.7 1.2 1.5 0.0 0.0   Cash and cash equivalent   45.5 2,278.7 2,835.1 30.2 3,593.3 3,830.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   8,469.0 8,053.3 5,436.9 8,496.8 3,260.9 5,809.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   17 20 84 211 270 275 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 20 84 211 274 275 0 0   EBIT / employee   -1 7 72 206 266 260 0 0   Net earnings / employee   2 7 57 160 200 195 0 0