Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS BUSCH HOLDING 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   1.9% 4.2% 3.8% 2.1% 2.6% 2.8% 9.9% 9.9%   Credit score (0-100)   72 49 51 66 61 58 25 25   Credit rating   A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.9 0.0 0.0 0.2 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   869 0 0 0 0 0 0 0   Gross profit   851 -82.5 -39.2 -23.0 -19.2 -22.6 0.0 0.0   EBITDA   547 12.7 -39.2 -259 -169 -153 0.0 0.0   EBIT   547 12.7 -39.2 -259 -169 -153 0.0 0.0   Pre-tax profit (PTP)   585.2 41.3 -97.0 88.6 -441.0 12.4 0.0 0.0   Net earnings   641.3 41.3 110.3 69.1 -343.9 10.5 0.0 0.0   Pre-tax profit without non-rec. items   585 41.3 -97.0 88.6 -441 12.4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,784 2,717 2,728 2,697 2,253 2,163 1,983 1,983   Interest-bearing liabilities   99.4 1.0 1,015 1,015 1,021 1,021 0.0 0.0   Balance sheet total (assets)   2,907 2,809 3,825 3,835 3,373 3,222 1,983 1,983   Net Debt   -1,337 -2,355 -2,210 -2,297 -1,767 -1,745 -1,983 -1,983     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   869 0 0 0 0 0 0 0   Net sales growth   59.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   851 -82.5 -39.2 -23.0 -19.2 -22.6 0.0 0.0   Gross profit growth   -64.9% 0.0% 52.5% 41.4% 16.2% -17.3% 0.0% 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)   2,907 2,809 3,825 3,835 3,373 3,222 1,983 1,983   Balance sheet change%   25.7% -3.4% 36.2% 0.3% -12.0% -4.5% -38.4% 0.0%   Added value   547.4 12.7 -39.2 -259.2 -169.2 -152.6 0.0 0.0   Added value %   63.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 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 %   63.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   63.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   64.3% -15.5% 100.0% 1,129.2% 880.0% 676.0% 0.0% 0.0%   Net Earnings %   73.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   73.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   67.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   22.5% 1.8% -2.4% 3.0% 6.3% 0.9% 0.0% 0.0%   ROI %   22.7% 1.9% -2.5% 3.1% 6.5% 0.9% 0.0% 0.0%   ROE %   25.5% 1.5% 4.1% 2.5% -13.9% 0.5% 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 %   95.8% 96.7% 71.3% 70.3% 66.8% 67.1% 100.0% 100.0%   Relative indebtedness %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -151.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -244.3% -18,471.1% 5,643.8% 886.0% 1,043.9% 1,144.0% 0.0% 0.0%   Gearing %   3.6% 0.0% 37.2% 37.6% 45.3% 47.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 21.6% 3.4% 2.5% 65.5% 1.8% 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   12.1 25.9 3.2 3.1 2.9 3.0 0.0 0.0   Current Ratio   12.1 25.9 3.2 3.1 2.9 3.0 0.0 0.0   Cash and cash equivalent   1,436.5 2,355.9 3,225.5 3,311.9 2,787.6 2,766.3 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)   249.4 44.3 93.2 198.7 237.2 202.2 0.0 0.0   Current assets / Net sales %   171.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,370.2 537.0 -272.9 -537.7 -543.7 -654.7 0.0 0.0   Net working capital %   157.7% 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   869 0 0 0 0 0 0 0   Added value / employee   547 13 -39 -259 -169 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   547 13 -39 -259 -169 -153 0 0   EBIT / employee   547 13 -39 -259 -169 -153 0 0   Net earnings / employee   641 41 110 69 -344 11 0 0