Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Købmand Johnni Jensen ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 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% 3.4%   Bankruptcy risk   0.0% 13.4% 9.6% 2.9% 1.6% 3.4% 11.1% 12.6%   Credit score (0-100)   0 18 27 58 72 53 21 4   Credit rating   N/A B B BB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3.6 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 N/A 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   0.0 2,012 2,546 2,946 3,691 2,954 0.0 0.0   EBITDA   0.0 16.8 546 947 1,185 429 0.0 0.0   EBIT   0.0 -191 375 734 894 109 0.0 0.0   Pre-tax profit (PTP)   0.0 -354.6 282.6 649.2 808.9 31.4 0.0 0.0   Net earnings   0.0 -276.8 220.1 506.2 640.2 31.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -355 283 649 809 31.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 1,110 960 1,000 1,515 1,142 0.0 0.0   Shareholders equity total   0.0 -227 -6.7 499 1,140 1,171 1,007 1,007   Interest-bearing liabilities   0.0 1,256 1,163 1,064 1,524 847 0.0 0.0   Balance sheet total (assets)   0.0 2,970 3,268 3,897 3,760 4,245 1,007 1,007   Net Debt   0.0 991 697 -95.1 1,395 -354 -1,007 -1,007     See the entire balance sheet 1000.0 Volume  2017 N/A 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   0.0 2,012 2,546 2,946 3,691 2,954 0.0 0.0   Gross profit growth   0.0% 0.0% 26.5% 15.7% 25.3% -20.0% -100.0% 0.0%   Employees   0 6 7 7 7 7 0 0   Employee growth %   0.0% 0.0% 16.7% 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)   0 2,970 3,268 3,897 3,760 4,245 1,007 1,007   Balance sheet change%   0.0% 0.0% 10.0% 19.3% -3.5% 12.9% -76.3% 0.0%   Added value   0.0 -190.8 375.5 734.3 893.6 108.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 902 -321 -172 224 -694 -1,142 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 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 (%)   0.0% -9.5% 14.7% 24.9% 24.2% 3.7% 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 %   0.0% -6.0% 11.6% 20.5% 23.3% 2.7% 0.0% 0.0%   ROI %   0.0% -15.1% 31.1% 52.5% 41.0% 4.6% 0.0% 0.0%   ROE %   0.0% -9.3% 7.1% 26.9% 78.1% 2.7% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   0.0% 0.8% 7.4% 19.2% 37.0% 33.6% 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, %   0.0% 5,902.1% 127.7% -10.0% 117.7% -82.5% 0.0% 0.0%   Gearing %   0.0% -554.0% -17,263.8% 213.0% 133.7% 72.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 26.2% 7.7% 7.7% 6.6% 6.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 0.3 0.4 0.7 0.5 0.7 0.0 0.0   Current Ratio   0.0 0.9 1.0 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 265.7 465.7 1,159.2 128.8 1,201.4 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 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   0.0 -173.7 97.5 530.7 529.2 783.2 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 N/A 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 -32 54 105 128 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3 78 135 169 61 0 0   EBIT / employee   0 -32 54 105 128 16 0 0   Net earnings / employee   0 -46 31 72 91 4 0 0