Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S KØBMAND HANS JENSEN. SORØ 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   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   1.0% 1.9% 1.1% 0.8% 1.9% 0.9% 7.1% 7.1%   Credit score (0-100)   88 71 84 92 70 89 34 34   Credit rating   A A A AA A A BBB BBB   Credit limit (kDKK)   1,811.9 7.3 1,583.2 3,756.0 13.6 3,215.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 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   24.5 12.7 49.1 -57.0 -288 -61.2 0.0 0.0   EBITDA   -171 -182 -146 -252 -570 -365 0.0 0.0   EBIT   -184 -195 -159 -265 -583 -378 0.0 0.0   Pre-tax profit (PTP)   3,064.8 -296.6 11,187.3 2,270.3 -2,358.7 7,377.9 0.0 0.0   Net earnings   2,390.6 -264.7 8,724.1 1,763.9 -1,838.9 5,755.9 0.0 0.0   Pre-tax profit without non-rec. items   3,065 -297 11,187 2,270 -2,359 7,378 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   182 168 155 142 129 116 0.0 0.0   Shareholders equity total   33,137 32,872 41,596 43,360 41,521 40,277 39,777 39,777   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,905 33,197 44,031 44,186 41,881 42,682 39,777 39,777   Net Debt   -964 -688 -553 -257 -378 -2,119 -39,777 -39,777     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   24.5 12.7 49.1 -57.0 -288 -61.2 0.0 0.0   Gross profit growth   0.0% -48.2% 287.3% 0.0% -405.3% 78.8% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 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)   33,905 33,197 44,031 44,186 41,881 42,682 39,777 39,777   Balance sheet change%   9.4% -2.1% 32.6% 0.4% -5.2% 1.9% -6.8% 0.0%   Added value   -170.5 -182.3 -145.9 -252.0 -569.7 -365.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -26 -26 -26 -26 -26 -116 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   -750.4% -1,542.3% -324.1% 464.9% 202.3% 617.9% 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 %   9.5% 6.7% 29.0% 7.3% 5.4% 17.5% 0.0% 0.0%   ROI %   9.6% 6.8% 30.1% 7.5% 5.5% 18.1% 0.0% 0.0%   ROE %   7.5% -0.8% 23.4% 4.2% -4.3% 14.1% 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 %   97.7% 99.0% 94.5% 98.1% 99.1% 94.4% 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, %   565.4% 377.1% 378.6% 101.8% 66.4% 580.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   4.8 4.1 3.9 5.3 5.6 1.5 0.0 0.0   Current Ratio   4.8 4.1 3.9 5.3 5.6 1.5 0.0 0.0   Cash and cash equivalent   964.2 687.6 552.5 256.6 378.5 2,119.4 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   1,110.0 1,012.0 868.1 1,375.0 1,644.7 980.8 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   0 0 0 0 -570 -365 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -570 -365 0 0   EBIT / employee   0 0 0 0 -583 -378 0 0   Net earnings / employee   0 0 0 0 -1,839 5,756 0 0