Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR THORKILD JENSEN A/S 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.2% 1.1% 1.1% 1.1% 1.1% 0.9% 6.9% 6.9%   Credit score (0-100)   83 83 82 83 82 89 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   694.0 921.5 1,101.2 1,258.7 1,082.7 2,342.4 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   28,649 28,870 31,613 26,919 20,503 22,044 0.0 0.0   EBITDA   11,025 10,952 12,821 9,671 4,562 6,591 0.0 0.0   EBIT   8,060 6,935 8,174 5,207 652 3,489 0.0 0.0   Pre-tax profit (PTP)   8,006.3 6,887.0 8,158.8 5,132.9 705.4 3,605.7 0.0 0.0   Net earnings   6,238.3 5,367.7 6,403.5 4,036.1 560.9 2,824.4 0.0 0.0   Pre-tax profit without non-rec. items   8,006 6,887 8,159 5,133 705 3,606 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   13,820 13,529 14,328 13,699 15,626 14,043 0.0 0.0   Shareholders equity total   18,470 18,338 24,242 27,778 25,339 25,163 20,663 20,663   Interest-bearing liabilities   864 0.0 0.0 0.0 0.0 589 0.0 0.0   Balance sheet total (assets)   27,124 30,706 34,968 37,437 33,610 32,127 20,663 20,663   Net Debt   404 -5,257 -3,236 -767 -6,850 -3,914 -20,663 -20,663     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   28,649 28,870 31,613 26,919 20,503 22,044 0.0 0.0   Gross profit growth   45.6% 0.8% 9.5% -14.8% -23.8% 7.5% -100.0% 0.0%   Employees   35 34 35 33 29 26 0 0   Employee growth %   12.9% -2.9% 2.9% -5.7% -12.1% -10.3% -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)   27,124 30,706 34,968 37,437 33,610 32,127 20,663 20,663   Balance sheet change%   36.6% 13.2% 13.9% 7.1% -10.2% -4.4% -35.7% 0.0%   Added value   11,024.8 10,951.6 12,821.2 9,670.6 5,115.9 6,590.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,951 -4,308 -3,848 -5,093 -1,983 -4,685 -14,043 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  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 (%)   28.1% 24.0% 25.9% 19.3% 3.2% 15.8% 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 %   34.3% 24.0% 25.0% 14.4% 2.0% 11.0% 0.0% 0.0%   ROI %   46.4% 34.1% 35.2% 18.4% 2.5% 13.7% 0.0% 0.0%   ROE %   40.0% 29.2% 30.1% 15.5% 2.1% 11.2% 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 %   68.1% 59.7% 69.3% 74.2% 75.4% 78.3% 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, %   3.7% -48.0% -25.2% -7.9% -150.2% -59.4% 0.0% 0.0%   Gearing %   4.7% 0.0% 0.0% 0.0% 0.0% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 11.0% 0.0% 0.0% 0.0% 1.2% 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   1.8 1.6 2.4 3.2 2.4 3.0 0.0 0.0   Current Ratio   1.8 1.6 2.4 3.3 2.4 3.0 0.0 0.0   Cash and cash equivalent   459.7 5,257.4 3,236.2 766.6 6,850.1 4,503.1 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   5,691.0 6,419.5 11,933.6 16,245.0 10,173.7 11,878.6 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   315 322 366 293 176 253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   315 322 366 293 157 253 0 0   EBIT / employee   230 204 234 158 22 134 0 0   Net earnings / employee   178 158 183 122 19 109 0 0