Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR IVAN BASTRUP JAKOBSEN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9% 9.9%   Bankruptcy risk   0.7% 0.9% 0.8% 0.6% 0.7% 0.6% 8.9% 8.9%   Credit score (0-100)   94 90 92 97 95 97 28 28   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   487.5 390.1 639.0 945.7 758.9 1,273.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,794 6,160 8,617 12,134 13,733 22,480 0.0 0.0   EBITDA   2,549 1,550 2,349 3,250 2,793 4,595 0.0 0.0   EBIT   1,405 649 1,867 1,901 1,094 2,778 0.0 0.0   Pre-tax profit (PTP)   1,323.9 604.3 1,792.9 1,792.9 759.5 2,076.9 0.0 0.0   Net earnings   1,018.0 476.8 1,397.8 1,384.0 594.3 1,596.6 0.0 0.0   Pre-tax profit without non-rec. items   1,324 604 1,793 1,793 759 2,077 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,508 4,635 5,251 11,347 12,254 12,530 0.0 0.0   Shareholders equity total   3,297 3,721 5,018 6,302 4,897 5,993 5,593 5,593   Interest-bearing liabilities   2,612 1,358 1,329 2,727 5,057 3,451 0.0 0.0   Balance sheet total (assets)   9,106 7,332 11,551 14,330 17,058 18,571 5,593 5,593   Net Debt   2,279 1,262 1,323 2,447 5,051 877 -5,593 -5,593     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   6,794 6,160 8,617 12,134 13,733 22,480 0.0 0.0   Gross profit growth   199.7% -9.3% 39.9% 40.8% 13.2% 63.7% -100.0% 0.0%   Employees   11 11 13 19 22 35 0 0   Employee growth %   0.0% 0.0% 18.2% 46.2% 15.8% 59.1% -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)   9,106 7,332 11,551 14,330 17,058 18,571 5,593 5,593   Balance sheet change%   48.5% -19.5% 57.5% 24.1% 19.0% 8.9% -69.9% 0.0%   Added value   2,548.5 1,550.5 2,349.4 3,250.1 2,443.3 4,594.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 -1,775 133 4,747 -793 -1,540 -12,530 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   20.7% 10.5% 21.7% 15.7% 8.0% 12.4% 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 %   18.4% 8.1% 19.8% 14.7% 7.0% 15.6% 0.0% 0.0%   ROI %   25.1% 11.2% 28.7% 19.6% 8.5% 20.1% 0.0% 0.0%   ROE %   36.2% 13.6% 32.0% 24.5% 10.6% 29.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.2% 50.7% 43.4% 44.0% 28.7% 32.3% 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, %   89.4% 81.4% 56.3% 75.3% 180.8% 19.1% 0.0% 0.0%   Gearing %   79.2% 36.5% 26.5% 43.3% 103.3% 57.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.2% 5.5% 5.3% 8.8% 16.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.5 1.3 0.9 0.7 0.7 0.0 0.0   Current Ratio   1.1 1.5 1.3 1.0 0.7 0.7 0.0 0.0   Cash and cash equivalent   333.0 96.3 6.0 279.6 6.0 2,573.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   277.1 941.4 1,410.4 -157.3 -1,867.6 -2,259.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   232 141 181 171 111 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   232 141 181 171 127 131 0 0   EBIT / employee   128 59 144 100 50 79 0 0   Net earnings / employee   93 43 108 73 27 46 0 0