Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSENS BAGERI 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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   3.2% 2.7% 2.4% 2.3% 2.0% 1.6% 9.4% 9.4%   Credit score (0-100)   57 61 63 63 67 73 26 26   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 10.1 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   3,606 3,375 4,527 3,458 4,078 4,344 0.0 0.0   EBITDA   526 657 1,330 669 1,017 1,562 0.0 0.0   EBIT   275 403 1,109 409 814 1,366 0.0 0.0   Pre-tax profit (PTP)   263.0 406.0 1,108.0 409.0 805.2 1,389.3 0.0 0.0   Net earnings   206.0 317.0 864.0 319.0 627.6 1,083.5 0.0 0.0   Pre-tax profit without non-rec. items   263 406 1,108 409 805 1,389 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   740 794 1,829 2,439 2,303 2,107 0.0 0.0   Shareholders equity total   1,308 1,224 2,089 2,408 3,036 3,820 2,440 2,440   Interest-bearing liabilities   26.0 75.0 99.0 245 462 442 0.0 0.0   Balance sheet total (assets)   1,886 1,801 4,236 3,430 4,135 5,068 2,440 2,440   Net Debt   -292 -453 -1,593 -54.0 -504 -703 -2,440 -2,440     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   3,606 3,375 4,527 3,458 4,078 4,344 0.0 0.0   Gross profit growth   10.4% -6.4% 34.1% -23.6% 17.9% 6.5% -100.0% 0.0%   Employees   8 7 9 7 7 6 0 0   Employee growth %   0.0% -12.5% 28.6% -22.2% 0.0% -14.3% -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)   1,886 1,801 4,236 3,430 4,135 5,068 2,440 2,440   Balance sheet change%   13.8% -4.5% 135.2% -19.0% 20.6% 22.6% -51.9% 0.0%   Added value   526.0 657.0 1,330.0 669.0 1,073.6 1,562.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -413 -200 814 350 -340 -392 -2,107 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   7.6% 11.9% 24.5% 11.8% 19.9% 31.5% 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 %   16.0% 22.1% 36.9% 10.9% 21.8% 30.6% 0.0% 0.0%   ROI %   22.9% 31.0% 63.7% 17.1% 26.6% 36.1% 0.0% 0.0%   ROE %   17.1% 25.0% 52.2% 14.2% 23.1% 31.6% 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 %   69.4% 68.0% 49.3% 70.2% 73.4% 75.4% 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, %   -55.5% -68.9% -119.8% -8.1% -49.5% -45.0% 0.0% 0.0%   Gearing %   2.0% 6.1% 4.7% 10.2% 15.2% 11.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.3% 4.0% 8.0% 5.2% 5.9% 4.1% 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   1.8 1.6 1.1 0.9 1.6 2.3 0.0 0.0   Current Ratio   2.0 1.7 1.1 1.0 1.7 2.4 0.0 0.0   Cash and cash equivalent   318.0 528.0 1,692.0 299.0 966.2 1,144.3 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   568.0 430.0 274.0 -4.0 760.4 1,731.7 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   66 94 148 96 153 260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   66 94 148 96 145 260 0 0   EBIT / employee   34 58 123 58 116 228 0 0   Net earnings / employee   26 45 96 46 90 181 0 0