Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSENS BAGERI ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.1%   Bankruptcy risk   3.1% 1.6% 1.6% 1.2% 1.4% 1.1% 10.8% 12.3%   Credit score (0-100)   58 76 75 81 76 84 22 4   Credit rating   BB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 3.6 3.8 96.8 24.7 188.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,266 3,606 3,375 4,527 3,458 4,126 0.0 0.0   EBITDA   327 526 657 1,330 669 1,065 0.0 0.0   EBIT   83.0 275 403 1,109 409 814 0.0 0.0   Pre-tax profit (PTP)   84.0 263.0 406.0 1,108.0 409.0 805.2 0.0 0.0   Net earnings   66.0 206.0 317.0 864.0 319.0 627.6 0.0 0.0   Pre-tax profit without non-rec. items   84.0 263 406 1,108 409 805 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   902 740 794 1,829 2,439 2,303 0.0 0.0   Shareholders equity total   1,101 1,308 1,224 2,089 2,408 3,036 2,656 2,656   Interest-bearing liabilities   46.0 26.0 75.0 99.0 245 462 0.0 0.0   Balance sheet total (assets)   1,657 1,886 1,801 4,236 3,430 4,135 2,656 2,656   Net Debt   -81.0 -292 -453 -1,593 -54.0 -504 -2,656 -2,656     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   3,266 3,606 3,375 4,527 3,458 4,126 0.0 0.0   Gross profit growth   0.1% 10.4% -6.4% 34.1% -23.6% 19.3% -100.0% 0.0%   Employees   0 8 7 9 7 7 0 0   Employee growth %   -100.0% 0.0% -12.5% 28.6% -22.2% 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)   1,657 1,886 1,801 4,236 3,430 4,135 2,656 2,656   Balance sheet change%   -0.6% 13.8% -4.5% 135.2% -19.0% 20.6% -35.8% 0.0%   Added value   83.0 275.0 403.0 1,109.0 409.0 813.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   48 -413 -200 814 350 -387 -2,303 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   2.5% 7.6% 11.9% 24.5% 11.8% 19.7% 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 %   5.0% 16.0% 22.1% 36.9% 10.9% 21.8% 0.0% 0.0%   ROI %   7.1% 22.9% 31.0% 63.7% 17.1% 26.6% 0.0% 0.0%   ROE %   6.2% 17.1% 25.0% 52.2% 14.2% 23.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   66.4% 69.4% 68.0% 49.3% 70.2% 73.4% 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, %   -24.8% -55.5% -68.9% -119.8% -8.1% -47.3% 0.0% 0.0%   Gearing %   4.2% 2.0% 6.1% 4.7% 10.2% 15.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -1.1% 58.3% 4.0% 8.0% 5.2% 5.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.8 1.6 1.1 0.9 1.6 0.0 0.0   Current Ratio   1.4 2.0 1.7 1.1 1.0 1.7 0.0 0.0   Cash and cash equivalent   127.0 318.0 528.0 1,692.0 299.0 966.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   199.0 568.0 430.0 274.0 -4.0 760.4 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 34 58 123 58 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 66 94 148 96 152 0 0   EBIT / employee   0 34 58 123 58 116 0 0   Net earnings / employee   0 26 45 96 46 90 0 0