Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUST 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.5% 1.4% 1.4% 1.4% 1.0% 1.6% 9.0% 9.0%   Credit score (0-100)   78 79 78 77 85 73 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   15.2 18.5 27.4 23.8 233.9 10.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,308 6,287 6,734 6,771 7,269 7,831 0.0 0.0   EBITDA   571 1,038 1,528 865 1,378 1,625 0.0 0.0   EBIT   498 993 1,442 775 1,264 1,491 0.0 0.0   Pre-tax profit (PTP)   464.3 1,009.0 1,432.3 729.1 1,221.8 1,498.1 0.0 0.0   Net earnings   354.5 785.1 1,116.2 567.7 951.9 1,168.5 0.0 0.0   Pre-tax profit without non-rec. items   464 1,009 1,432 729 1,222 1,498 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   132 349 345 411 446 497 0.0 0.0   Shareholders equity total   1,355 1,285 1,902 1,569 2,321 2,990 1,990 1,990   Interest-bearing liabilities   265 125 0.0 369 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,549 3,374 4,350 3,576 4,596 5,624 1,990 1,990   Net Debt   -470 -351 -1,001 -0.5 -1,188 -547 -1,990 -1,990     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   7,308 6,287 6,734 6,771 7,269 7,831 0.0 0.0   Gross profit growth   4.5% -14.0% 7.1% 0.6% 7.4% 7.7% -100.0% 0.0%   Employees   14 13 13 13 12 12 0 0   Employee growth %   -6.7% -7.1% 0.0% 0.0% -7.7% 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)   3,549 3,374 4,350 3,576 4,596 5,624 1,990 1,990   Balance sheet change%   2.5% -4.9% 28.9% -17.8% 28.5% 22.4% -64.6% 0.0%   Added value   571.0 1,037.9 1,528.0 865.3 1,353.6 1,625.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 172 -90 -23 -80 -83 -497 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   6.8% 15.8% 21.4% 11.5% 17.4% 19.0% 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 %   14.2% 29.6% 37.4% 19.6% 30.9% 29.3% 0.0% 0.0%   ROI %   28.8% 58.6% 67.8% 34.7% 57.2% 54.7% 0.0% 0.0%   ROE %   25.1% 59.5% 70.0% 32.7% 48.9% 44.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   38.2% 40.4% 43.7% 43.9% 50.5% 53.2% 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, %   -82.3% -33.8% -65.5% -0.1% -86.2% -33.7% 0.0% 0.0%   Gearing %   19.5% 9.7% 0.0% 23.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 7.9% 19.0% 25.2% 22.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.4 1.7 1.9 1.4 1.7 1.8 0.0 0.0   Current Ratio   1.5 1.7 2.0 1.5 1.8 1.9 0.0 0.0   Cash and cash equivalent   734.4 475.9 1,001.2 369.8 1,187.6 547.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,085.8 1,109.2 1,898.1 1,013.5 1,743.5 2,356.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 80 118 67 113 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 80 118 67 115 135 0 0   EBIT / employee   36 76 111 60 105 124 0 0   Net earnings / employee   25 60 86 44 79 97 0 0