Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS CHR. KORSHØJ INGENIØRFIRMA 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.0% 8.7% 5.5% 7.9% 6.5% 6.7% 15.7% 15.5%   Credit score (0-100)   45 30 41 30 36 35 12 13   Credit rating   BBB BB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,127 453 681 216 436 358 0.0 0.0   EBITDA   563 -104 272 -232 -23.1 -97.0 0.0 0.0   EBIT   537 -161 229 -264 -47.4 -115 0.0 0.0   Pre-tax profit (PTP)   345.1 -199.0 212.8 -304.8 -80.3 -158.5 0.0 0.0   Net earnings   338.4 -135.8 166.0 -238.0 -62.7 -132.9 0.0 0.0   Pre-tax profit without non-rec. items   345 -199 213 -305 -80.3 -158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   77.7 173 129 97.0 72.8 54.6 0.0 0.0   Shareholders equity total   463 125 291 125 125 125 0.0 0.0   Interest-bearing liabilities   0.4 44.3 3.6 297 499 701 0.0 0.0   Balance sheet total (assets)   801 312 506 540 757 958 0.0 0.0   Net Debt   -663 -32.6 -354 276 463 359 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,127 453 681 216 436 358 0.0 0.0   Gross profit growth   1,624.7% -59.8% 50.2% -68.3% 101.9% -17.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   801 312 506 540 757 958 0 0   Balance sheet change%   237.7% -61.0% 62.1% 6.8% 40.0% 26.6% -100.0% 0.0%   Added value   562.8 -103.8 272.1 -232.2 -15.0 -97.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 37 -86 -65 -49 -36 -55 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   47.7% -35.6% 33.6% -122.5% -10.9% -32.1% 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 %   67.5% -35.8% 53.0% -56.6% -9.2% -14.8% 0.0% 0.0%   ROI %   88.9% -48.4% 93.3% -82.5% -11.4% -17.5% 0.0% 0.0%   ROE %   115.0% -46.2% 79.8% -114.4% -50.1% -106.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   57.9% 40.0% 57.5% 23.1% 16.5% 13.0% 0.0% 0.0%   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, %   -117.8% 31.4% -130.0% -119.1% -2,001.3% -369.8% 0.0% 0.0%   Gearing %   0.1% 35.5% 1.2% 237.5% 399.2% 560.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   101.8% 0.2% 17.2% 5.6% 5.2% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   4.9 0.7 1.8 1.1 1.1 1.1 0.0 0.0   Current Ratio   4.9 0.7 1.8 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   663.4 76.9 357.3 20.4 36.1 342.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   576.0 -47.5 162.6 29.0 52.2 70.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   563 -104 272 -232 -15 -97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   563 -104 272 -232 -23 -97 0 0   EBIT / employee   537 -161 229 -264 -47 -115 0 0   Net earnings / employee   338 -136 166 -238 -63 -133 0 0