Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRGE V. JENSEN 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  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% 1.8%   Bankruptcy risk   2.6% 2.0% 6.4% 2.9% 1.9% 1.8% 11.9% 9.0%   Credit score (0-100)   64 71 38 58 69 71 19 28   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.5 0.0 0.0 1.0 1.8 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   3,987 3,980 3,945 4,268 4,041 3,941 0.0 0.0   EBITDA   697 1,000 646 786 691 486 0.0 0.0   EBIT   561 869 485 595 530 419 0.0 0.0   Pre-tax profit (PTP)   412.8 756.4 167.4 322.3 391.2 348.5 0.0 0.0   Net earnings   324.4 588.9 93.6 247.8 282.6 258.2 0.0 0.0   Pre-tax profit without non-rec. items   413 756 167 322 391 349 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   1,740 1,609 1,814 1,623 1,289 585 0.0 0.0   Shareholders equity total   1,281 1,869 1,963 2,211 2,380 2,639 2,513 2,513   Interest-bearing liabilities   3,398 4,933 5,789 1,815 770 1,796 0.0 0.0   Balance sheet total (assets)   6,231 8,114 12,860 9,691 6,831 6,118 2,513 2,513   Net Debt   3,398 4,933 5,789 -2,799 -640 1,750 -2,513 -2,513     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   3,987 3,980 3,945 4,268 4,041 3,941 0.0 0.0   Gross profit growth   16.2% -0.2% -0.9% 8.2% -5.3% -2.5% -100.0% 0.0%   Employees   0 9 9 12 11 10 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% -8.3% -9.1% -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)   6,231 8,114 12,860 9,691 6,831 6,118 2,513 2,513   Balance sheet change%   -9.4% 30.2% 58.5% -24.6% -29.5% -10.4% -58.9% 0.0%   Added value   560.8 869.3 485.4 594.8 529.6 419.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 -262 45 -382 -496 -771 -585 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   14.1% 21.8% 12.3% 13.9% 13.1% 10.6% 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 %   8.6% 12.1% 4.7% 5.3% 6.5% 6.9% 0.0% 0.0%   ROI %   13.5% 15.2% 6.7% 10.1% 15.1% 11.8% 0.0% 0.0%   ROE %   29.0% 37.4% 4.9% 11.9% 12.3% 10.3% 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 %   20.6% 23.0% 15.3% 22.8% 34.8% 43.1% 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, %   487.5% 493.1% 895.7% -356.2% -92.6% 359.8% 0.0% 0.0%   Gearing %   265.4% 263.9% 294.9% 82.1% 32.3% 68.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 2.7% 6.0% 7.2% 11.2% 7.5% 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   1.0 1.2 1.1 1.1 1.2 1.4 0.0 0.0   Current Ratio   1.0 1.2 1.1 1.1 1.3 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4,613.3 1,409.2 45.3 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   207.3 1,031.6 649.1 978.4 1,413.3 2,053.7 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  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   0 97 54 50 48 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 111 72 65 63 49 0 0   EBIT / employee   0 97 54 50 48 42 0 0   Net earnings / employee   0 65 10 21 26 26 0 0