Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERFIRMAET JENS CHRISTIANSEN 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% 5.0%   Bankruptcy risk   1.6% 1.8% 0.9% 1.4% 2.6% 3.3% 12.0% 9.7%   Credit score (0-100)   77 73 89 78 60 54 19 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   18.1 3.1 448.4 54.7 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)  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   9,075 8,578 9,371 9,108 7,786 7,952 0.0 0.0   EBITDA   2,225 986 1,586 1,158 724 559 0.0 0.0   EBIT   2,065 782 1,392 862 528 333 0.0 0.0   Pre-tax profit (PTP)   1,964.0 684.3 1,314.5 807.5 461.4 202.6 0.0 0.0   Net earnings   1,528.2 531.2 1,019.9 612.7 349.7 154.5 0.0 0.0   Pre-tax profit without non-rec. items   1,964 684 1,314 807 461 203 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   1,139 955 1,283 1,149 953 811 0.0 0.0   Shareholders equity total   3,124 2,655 3,425 3,138 1,487 1,642 1,442 1,442   Interest-bearing liabilities   1,539 79.5 23.7 24.1 24.6 25.0 0.0 0.0   Balance sheet total (assets)   9,779 6,864 6,757 7,689 6,582 6,190 1,442 1,442   Net Debt   -546 -1,207 -1,921 -2,623 -2,529 -704 -1,442 -1,442     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   9,075 8,578 9,371 9,108 7,786 7,952 0.0 0.0   Gross profit growth   16.3% -5.5% 9.2% -2.8% -14.5% 2.1% -100.0% 0.0%   Employees   0 20 22 25 22 21 0 0   Employee growth %   0.0% 0.0% 10.0% 13.6% -12.0% -4.5% -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)   9,779 6,864 6,757 7,689 6,582 6,190 1,442 1,442   Balance sheet change%   93.0% -29.8% -1.6% 13.8% -14.4% -6.0% -76.7% 0.0%   Added value   2,064.8 781.9 1,391.6 862.4 527.7 333.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   429 -388 134 -429 -392 -367 -811 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 (%)   22.8% 9.1% 14.8% 9.5% 6.8% 4.2% 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 %   27.8% 9.4% 20.4% 12.0% 7.4% 5.2% 0.0% 0.0%   ROI %   62.7% 20.8% 43.8% 25.4% 19.4% 14.7% 0.0% 0.0%   ROE %   62.1% 18.4% 33.5% 18.7% 15.1% 9.9% 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 %   31.9% 38.7% 50.7% 40.8% 22.6% 26.5% 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, %   -24.5% -122.4% -121.1% -226.6% -349.4% -126.0% 0.0% 0.0%   Gearing %   49.2% 3.0% 0.7% 0.8% 1.7% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.5% 12.1% 149.5% 247.6% 272.1% 525.4% 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   1.4 1.5 1.9 1.3 1.1 1.3 0.0 0.0   Current Ratio   1.4 1.5 1.9 1.6 1.3 1.4 0.0 0.0   Cash and cash equivalent   2,084.6 1,287.0 1,944.5 2,647.2 2,553.3 729.2 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   2,566.9 1,971.4 2,582.5 2,335.1 1,338.7 1,581.6 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 39 63 34 24 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 49 72 46 33 27 0 0   EBIT / employee   0 39 63 34 24 16 0 0   Net earnings / employee   0 27 46 25 16 7 0 0