Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS CHRISTOPHERSEN A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 2.0% 2.0%   Bankruptcy risk   0.9% 0.9% 1.5% 0.9% 1.0% 1.2% 11.2% 11.0%   Credit score (0-100)   91 90 76 87 86 83 4 5   Credit rating   A A BBB A A BBB B B   Credit limit (kDKK)   716.6 744.3 30.9 730.0 602.8 414.3 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   0 0 0 0 0 0 0 0   Gross profit   7,882 7,194 6,488 6,061 6,058 5,029 0.0 0.0   EBITDA   3,751 1,553 546 1,683 2,737 1,652 0.0 0.0   EBIT   3,336 1,209 401 1,560 2,634 1,549 0.0 0.0   Pre-tax profit (PTP)   3,306.2 1,217.0 362.0 2,114.0 2,231.6 1,582.9 0.0 0.0   Net earnings   2,574.7 946.0 278.0 1,646.0 1,734.9 1,231.7 0.0 0.0   Pre-tax profit without non-rec. items   3,306 1,217 362 2,114 2,232 1,583 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   1,098 670 106 398 318 216 0.0 0.0   Shareholders equity total   6,550 6,496 5,773 7,419 9,154 10,385 9,385 9,385   Interest-bearing liabilities   0.0 0.0 134 172 170 149 0.0 0.0   Balance sheet total (assets)   9,292 9,851 7,948 11,025 10,824 12,106 9,385 9,385   Net Debt   -597 -2,651 -2,036 -1,964 -1,986 -4,172 -9,385 -9,385     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   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   7,882 7,194 6,488 6,061 6,058 5,029 0.0 0.0   Gross profit growth   7.0% -8.7% -9.8% -6.6% -0.0% -17.0% -100.0% 0.0%   Employees   14 14 10 9 10 9 0 0   Employee growth %   0.0% 0.0% -28.6% -10.0% 11.1% -10.0% -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)   9,292 9,851 7,948 11,025 10,824 12,106 9,385 9,385   Balance sheet change%   33.3% 6.0% -19.3% 38.7% -1.8% 11.8% -22.5% 0.0%   Added value   3,336.1 1,209.0 401.0 1,560.0 2,633.7 1,549.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -928 -772 -709 169 -183 -205 -216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   42.3% 16.8% 6.2% 25.7% 43.5% 30.8% 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 %   41.1% 13.1% 4.5% 22.7% 24.3% 14.4% 0.0% 0.0%   ROI %   57.2% 19.1% 6.5% 31.8% 31.3% 16.6% 0.0% 0.0%   ROE %   44.7% 14.5% 4.5% 25.0% 20.9% 12.6% 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 %   70.5% 65.9% 72.6% 67.3% 84.4% 85.8% 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, %   -15.9% -170.7% -372.9% -116.7% -72.6% -252.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.3% 2.3% 1.9% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   107.1% 0.0% 59.7% 22.9% 248.2% 45.8% 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   3.0 2.7 3.6 2.9 6.3 7.0 0.0 0.0   Current Ratio   3.0 2.7 3.6 3.0 6.3 7.0 0.0 0.0   Cash and cash equivalent   596.8 2,651.0 2,170.0 2,136.0 2,155.8 4,320.9 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)   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   5,487.8 5,826.0 5,667.0 7,041.0 7,675.5 8,995.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   238 86 40 173 263 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   268 111 55 187 274 184 0 0   EBIT / employee   238 86 40 173 263 172 0 0   Net earnings / employee   184 68 28 183 173 137 0 0