Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN MØRUP HOLDING ApS. HERNING 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.5% 1.5% 1.0% 1.0% 1.3% 1.2% 7.6% 7.6%   Credit score (0-100)   78 77 87 85 80 81 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   198.4 167.7 3,139.0 3,238.8 905.7 1,670.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   -602 -1,170 -604 -674 -664 -733 0.0 0.0   EBIT   -602 -1,170 -604 -674 -664 -733 0.0 0.0   Pre-tax profit (PTP)   3,451.3 15,671.3 5,726.8 4,118.7 1,774.3 922.5 0.0 0.0   Net earnings   3,472.2 15,959.2 5,764.9 4,229.6 1,788.2 575.5 0.0 0.0   Pre-tax profit without non-rec. items   3,451 15,671 5,727 4,119 1,774 922 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   182 143 725 558 390 236 0.0 0.0   Shareholders equity total   51,867 48,326 54,091 58,320 56,110 55,584 55,304 55,304   Interest-bearing liabilities   1,941 1,675 2,244 1,825 0.0 250 0.0 0.0   Balance sheet total (assets)   54,620 50,128 56,502 60,225 56,191 56,235 55,304 55,304   Net Debt   1,612 -13,786 -6,781 -11,622 -14,103 -17,020 -55,304 -55,304     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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 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)   54,620 50,128 56,502 60,225 56,191 56,235 55,304 55,304   Balance sheet change%   4.4% -8.2% 12.7% 6.6% -6.7% 0.1% -1.7% 0.0%   Added value   -602.5 -1,170.2 -604.3 -673.8 -663.7 -733.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   182 -39 582 -168 -168 -155 -236 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   6.6% 31.0% 10.9% 8.8% 3.1% 1.6% 0.0% 0.0%   ROI %   6.8% 31.3% 11.0% 8.8% 3.1% 1.7% 0.0% 0.0%   ROE %   6.9% 31.9% 11.3% 7.5% 3.1% 1.0% 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 %   95.0% 96.4% 95.7% 96.8% 99.9% 98.8% 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, %   -267.6% 1,178.1% 1,122.1% 1,724.8% 2,124.9% 2,320.7% 0.0% 0.0%   Gearing %   3.7% 3.5% 4.1% 3.1% 0.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 31.3% 5.0% 49.4% 2.9% 1.5% 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   0.5 8.8 4.7 8.5 264.1 37.4 0.0 0.0   Current Ratio   0.5 8.8 4.7 8.5 264.1 37.4 0.0 0.0   Cash and cash equivalent   328.7 15,460.8 9,025.2 13,447.1 14,103.0 17,269.8 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   -1,337.6 -183.2 -146.8 1,787.6 7,719.0 7,287.6 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  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   -602 -585 -302 -337 -332 -367 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -602 -585 -302 -337 -332 -367 0 0   EBIT / employee   -602 -585 -302 -337 -332 -367 0 0   Net earnings / employee   3,472 7,980 2,882 2,115 894 288 0 0