Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN JOHNSEN. HOBRO ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.2% 1.5% 6.5% 3.9% 1.7% 18.7% 18.7%   Credit score (0-100)   82 84 76 35 50 72 7 7   Credit rating   A A A BBB BBB A B B   Credit limit (kDKK)   45.7 85.1 11.8 0.0 0.0 2.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   370 397 135 -219 39 251 251 251   Gross profit   191 248 135 -219 39.3 251 0.0 0.0   EBITDA   191 248 135 -219 39.3 251 0.0 0.0   EBIT   149 206 92.6 -261 -121 209 0.0 0.0   Pre-tax profit (PTP)   60.3 120.0 0.8 -332.6 -189.5 142.3 0.0 0.0   Net earnings   44.2 89.3 -5.0 -332.6 -189.5 142.3 0.0 0.0   Pre-tax profit without non-rec. items   60.3 120 0.8 -333 -189 142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   7,575 7,533 7,491 7,449 7,779 7,448 0.0 0.0   Shareholders equity total   2,710 2,779 2,726 2,340 2,161 2,303 142 142   Interest-bearing liabilities   4,525 4,599 4,516 4,432 5,645 5,342 0.0 0.0   Balance sheet total (assets)   7,600 7,577 7,575 7,492 7,806 7,645 142 142   Net Debt   4,525 4,578 4,432 4,389 5,624 5,152 -142 -142     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   370 397 135 -219 39 251 251 251   Net sales growth   -3.8% 7.2% -66.1% -262.6% -117.9% 539.6% 0.0% 0.0%   Gross profit   191 248 135 -219 39.3 251 0.0 0.0   Gross profit growth   -33.9% 29.6% -45.7% 0.0% 0.0% 539.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,600 7,577 7,575 7,492 7,806 7,645 142 142   Balance sheet change%   -0.2% -0.3% -0.0% -1.1% 4.2% -2.1% -98.1% 0.0%   Added value   191.2 247.8 134.6 -218.9 -78.7 251.1 0.0 0.0   Added value %   51.7% 62.5% 100.0% 100.0% -200.4% 100.0% 0.0% 0.0%   Investments   -84 -84 -84 -84 170 -373 -7,448 0   Net sales trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   51.7% 62.5% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   EBIT %   40.3% 51.9% 68.8% 0.0% -307.4% 83.3% 0.0% 0.0%   EBIT to gross profit (%)   78.0% 83.1% 68.8% 119.2% -307.4% 83.3% 0.0% 0.0%   Net Earnings %   11.9% 22.5% -3.7% 152.0% -482.5% 56.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   23.3% 33.1% 27.5% 132.8% -75.1% 73.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   16.3% 30.3% 0.6% 152.0% -482.5% 56.7% 0.0% 0.0%   ROA %   2.0% 2.7% 1.2% -3.5% -1.6% 2.7% 0.0% 0.0%   ROI %   2.1% 2.8% 1.3% -3.7% -1.7% 2.7% 0.0% 0.0%   ROE %   1.6% 3.3% -0.2% -13.1% -8.4% 6.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   35.7% 36.7% 36.0% 31.2% 27.7% 30.1% 100.0% 100.0%   Relative indebtedness %   1,321.5% 1,210.1% 3,601.3% -2,353.9% 14,376.6% 2,126.9% 0.0% 0.0%   Relative net indebtedness %   1,321.5% 1,204.6% 3,539.1% -2,334.3% 14,323.1% 2,051.5% -56.7% -56.7%   Net int. bear. debt to EBITDA, %   2,366.8% 1,847.2% 3,292.4% -2,005.3% 14,323.1% 2,051.5% 0.0% 0.0%   Gearing %   167.0% 165.5% 165.6% 189.4% 261.3% 232.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 2.0% 1.6% 1.4% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.3 0.1 0.0 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.1 0.0 0.2 0.0 0.0   Cash and cash equivalent   0.0 21.8 83.7 43.0 21.0 189.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   6.7% 11.2% 62.2% -19.6% 68.8% 78.2% 56.7% 56.7%   Net working capital   -431.3 -154.7 -248.4 -677.2 -1,271.5 -884.5 0.0 0.0   Net working capital %   -116.6% -39.0% -184.5% 309.4% -3,238.0% -352.2% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0