Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jesper Nielsen Biler 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   19.7% 10.0% 4.6% 3.2% 3.3% 7.1% 17.2% 16.8%   Credit score (0-100)   7 26 46 54 54 33 10 10   Credit rating   B BB BBB BBB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -17.1 200 517 481 554 171 0.0 0.0   EBITDA   -17.1 59.6 216 180 289 -26.3 0.0 0.0   EBIT   -17.1 46.9 201 110 227 -58.5 0.0 0.0   Pre-tax profit (PTP)   -180.7 -84.9 148.9 67.1 189.0 -100.5 0.0 0.0   Net earnings   -142.5 -65.5 114.8 50.8 145.1 -79.1 0.0 0.0   Pre-tax profit without non-rec. items   -181 -84.9 149 67.1 189 -100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 37.5 135 29.9 420 0.0 0.0 0.0   Shareholders equity total   -278 -344 -229 71.9 217 138 57.9 57.9   Interest-bearing liabilities   0.0 1,112 1,103 825 836 831 0.0 0.0   Balance sheet total (assets)   237 874 1,059 1,001 1,179 996 57.9 57.9   Net Debt   -34.4 1,064 640 360 836 831 -57.9 -57.9     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -17.1 200 517 481 554 171 0.0 0.0   Gross profit growth   23.2% 0.0% 158.4% -6.9% 15.1% -69.1% -100.0% 0.0%   Employees   0 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)   237 874 1,059 1,001 1,179 996 58 58   Balance sheet change%   -38.1% 269.0% 21.2% -5.4% 17.7% -15.6% -94.2% 0.0%   Added value   -17.1 59.6 216.5 180.2 296.7 -26.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25 83 -175 327 -452 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 23.4% 38.9% 22.9% 41.0% -34.1% 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 %   -35.0% -5.8% 16.1% 9.6% 20.8% -5.4% 0.0% 0.0%   ROI %   -35.5% -6.2% 18.1% 11.0% 22.9% -5.7% 0.0% 0.0%   ROE %   -46.0% -11.8% 11.9% 9.0% 100.4% -44.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -54.0% -28.2% -17.8% 7.2% 18.4% 13.9% 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, %   201.2% 1,786.6% 295.6% 199.9% 288.7% -3,156.1% 0.0% 0.0%   Gearing %   0.0% -323.6% -482.0% 1,146.8% 385.0% 602.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.2% 4.7% 4.5% 4.6% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   31.6 0.2 0.5 0.7 0.1 0.4 0.0 0.0   Current Ratio   31.6 0.7 0.7 1.1 0.8 1.2 0.0 0.0   Cash and cash equivalent   34.4 47.8 463.6 464.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   229.2 -381.2 -357.9 48.6 -175.6 137.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 60 216 180 297 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 60 216 180 289 -26 0 0   EBIT / employee   0 47 201 110 227 -58 0 0   Net earnings / employee   0 -65 115 51 145 -79 0 0