Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Købmand Johnni Jensen 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   9.8% 4.5% 3.3% 5.0% 5.9% 8.2% 12.1% 11.8%   Credit score (0-100)   26 46 53 43 38 30 20 20   Credit rating   BB BBB BBB BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,546 2,946 3,691 2,954 2,799 2,366 0.0 0.0   EBITDA   546 947 1,185 429 290 30.5 0.0 0.0   EBIT   375 734 894 109 -14.1 -289 0.0 0.0   Pre-tax profit (PTP)   282.6 649.2 808.9 31.4 -74.2 -346.4 0.0 0.0   Net earnings   220.1 506.2 640.2 31.4 -53.2 -342.0 0.0 0.0   Pre-tax profit without non-rec. items   283 649 809 31.4 -74.2 -346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   960 1,000 1,515 1,142 1,226 934 0.0 0.0   Shareholders equity total   -6.7 499 1,140 1,171 1,003 539 489 489   Interest-bearing liabilities   1,163 1,064 1,524 847 729 603 0.0 0.0   Balance sheet total (assets)   3,268 3,897 3,760 4,245 3,994 3,693 489 489   Net Debt   697 -95.1 1,395 -354 44.9 -146 -489 -489     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,546 2,946 3,691 2,954 2,799 2,366 0.0 0.0   Gross profit growth   26.5% 15.7% 25.3% -20.0% -5.2% -15.5% -100.0% 0.0%   Employees   7 7 7 7 6 6 0 0   Employee growth %   16.7% 0.0% 0.0% 0.0% -14.3% 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)   3,268 3,897 3,760 4,245 3,994 3,693 489 489   Balance sheet change%   10.0% 19.3% -3.5% 12.9% -5.9% -7.5% -86.7% 0.0%   Added value   546.1 947.2 1,185.0 429.4 306.5 30.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -321 -172 224 -694 -220 -612 -934 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   14.7% 24.9% 24.2% 3.7% -0.5% -12.2% 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 %   11.6% 20.5% 23.3% 2.7% -0.3% -7.5% 0.0% 0.0%   ROI %   31.1% 52.5% 41.0% 4.6% -0.7% -20.0% 0.0% 0.0%   ROE %   7.1% 26.9% 78.1% 2.7% -4.9% -44.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   7.4% 19.2% 37.0% 33.6% 31.4% 21.4% 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, %   127.7% -10.0% 117.7% -82.5% 15.5% -477.7% 0.0% 0.0%   Gearing %   -17,263.8% 213.0% 133.7% 72.4% 72.6% 111.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 7.7% 6.6% 6.6% 7.7% 8.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.7 0.5 0.7 0.5 0.4 0.0 0.0   Current Ratio   1.0 1.2 1.3 1.3 1.2 1.0 0.0 0.0   Cash and cash equivalent   465.7 1,159.2 128.8 1,201.4 684.0 749.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   97.5 530.7 529.2 783.2 384.4 65.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 135 169 61 51 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 135 169 61 48 5 0 0   EBIT / employee   54 105 128 16 -2 -48 0 0   Net earnings / employee   31 72 91 4 -9 -57 0 0