Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS E. MALERFIRMA 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   9.3% 8.5% 7.2% 2.8% 7.0% 8.8% 16.3% 16.3%   Credit score (0-100)   28 30 33 57 34 27 11 11   Credit rating   BB BB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,108 2,245 2,159 1,965 1,884 2,298 0.0 0.0   EBITDA   203 700 157 371 69.1 60.5 0.0 0.0   EBIT   203 699 147 361 59.9 60.5 0.0 0.0   Pre-tax profit (PTP)   179.3 690.3 134.7 352.6 37.2 37.8 0.0 0.0   Net earnings   137.3 529.4 98.7 268.9 24.0 23.0 0.0 0.0   Pre-tax profit without non-rec. items   179 690 135 353 37.2 37.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 29.2 19.2 9.2 0.0 0.0 0.0 0.0   Shareholders equity total   467 996 599 769 524 523 0.0 0.0   Interest-bearing liabilities   23.1 80.9 510 426 461 465 0.0 0.0   Balance sheet total (assets)   777 1,770 1,716 1,722 1,357 1,985 0.0 0.0   Net Debt   16.9 -39.7 469 -539 -28.2 402 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,108 2,245 2,159 1,965 1,884 2,298 0.0 0.0   Gross profit growth   13.2% 102.6% -3.8% -9.0% -4.1% 22.0% -100.0% 0.0%   Employees   3 4 6 4 4 5 0 0   Employee growth %   0.0% 33.3% 50.0% -33.3% 0.0% 25.0% -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)   777 1,770 1,716 1,722 1,357 1,985 0 0   Balance sheet change%   27.6% 127.7% -3.1% 0.4% -21.2% 46.3% -100.0% 0.0%   Added value   203.4 699.6 156.8 371.1 69.9 60.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 28 -20 -20 -18 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   18.4% 31.1% 6.8% 18.4% 3.2% 2.6% 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 %   29.3% 55.0% 8.4% 21.3% 3.9% 3.6% 0.0% 0.0%   ROI %   47.4% 89.3% 13.4% 31.7% 5.5% 6.1% 0.0% 0.0%   ROE %   34.5% 72.3% 12.4% 39.3% 3.7% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   60.1% 56.3% 34.9% 44.6% 38.6% 26.4% 0.0% 0.0%   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, %   8.3% -5.7% 298.8% -145.3% -40.8% 663.3% 0.0% 0.0%   Gearing %   5.0% 8.1% 85.2% 55.3% 87.9% 89.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   77.8% 19.8% 4.1% 2.8% 5.1% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.5 2.2 1.5 1.8 1.6 1.4 0.0 0.0   Current Ratio   2.5 2.3 1.5 1.8 1.6 1.4 0.0 0.0   Cash and cash equivalent   6.2 120.7 41.5 964.9 488.9 63.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   460.9 960.7 572.0 749.4 513.8 523.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   68 175 26 93 17 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 175 26 93 17 12 0 0   EBIT / employee   68 175 24 90 15 12 0 0   Net earnings / employee   46 132 16 67 6 5 0 0