Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N. O. 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 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% 3.1% 3.1%   Bankruptcy risk   0.7% 1.4% 0.6% 0.5% 0.7% 0.9% 7.4% 7.2%   Credit score (0-100)   94 79 96 98 94 87 33 34   Credit rating   AA A AA AA AA A BB BBB   Credit limit (kDKK)   1,929.6 102.1 1,817.0 1,854.4 2,027.2 1,380.8 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   28,289 24,163 23,527 25,573 29,731 29,070 0.0 0.0   EBITDA   3,948 1,565 2,494 3,396 5,415 2,258 0.0 0.0   EBIT   2,947 489 1,425 2,268 4,602 1,474 0.0 0.0   Pre-tax profit (PTP)   2,528.2 35.8 1,232.0 2,037.5 4,079.1 535.6 0.0 0.0   Net earnings   1,936.0 18.9 983.4 1,659.1 3,126.9 407.3 0.0 0.0   Pre-tax profit without non-rec. items   2,528 35.8 1,232 2,038 4,079 536 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   3,219 2,724 2,153 2,196 1,737 2,757 0.0 0.0   Shareholders equity total   14,373 12,543 13,526 12,685 14,227 14,134 13,534 13,534   Interest-bearing liabilities   18,233 20,074 9,849 12,859 15,560 22,541 0.0 0.0   Balance sheet total (assets)   50,094 50,602 40,250 40,514 49,721 61,629 13,534 13,534   Net Debt   17,702 19,544 9,738 12,828 15,509 22,333 -13,534 -13,534     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   28,289 24,163 23,527 25,573 29,731 29,070 0.0 0.0   Gross profit growth   7.0% -14.6% -2.6% 8.7% 16.3% -2.2% -100.0% 0.0%   Employees   60 54 50 48 53 57 0 0   Employee growth %   -4.8% -10.0% -7.4% -4.0% 10.4% 7.5% -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)   50,094 50,602 40,250 40,514 49,721 61,629 13,534 13,534   Balance sheet change%   6.2% 1.0% -20.5% 0.7% 22.7% 24.0% -78.0% 0.0%   Added value   3,947.7 1,565.2 2,494.1 3,396.0 5,730.0 2,258.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -931 -1,571 -1,640 -1,086 -1,272 235 -2,757 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 (%)   10.4% 2.0% 6.1% 8.9% 15.5% 5.1% 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 %   6.2% 1.0% 3.8% 6.2% 10.3% 2.7% 0.0% 0.0%   ROI %   8.7% 1.5% 5.7% 9.3% 15.7% 4.3% 0.0% 0.0%   ROE %   14.4% 0.1% 7.5% 12.7% 23.2% 2.9% 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 %   29.7% 26.0% 35.4% 33.4% 29.5% 23.2% 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, %   448.4% 1,248.7% 390.4% 377.7% 286.4% 989.0% 0.0% 0.0%   Gearing %   126.9% 160.0% 72.8% 101.4% 109.4% 159.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.6% 3.3% 4.0% 3.9% 5.0% 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   0.2 0.2 0.3 0.4 0.4 0.2 0.0 0.0   Current Ratio   1.4 1.3 1.6 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   531.5 529.5 111.2 30.7 51.0 207.7 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   12,778.4 11,722.7 13,620.0 11,841.4 13,962.0 12,894.8 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 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   66 29 50 71 108 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   66 29 50 71 102 40 0 0   EBIT / employee   49 9 29 47 87 26 0 0   Net earnings / employee   32 0 20 35 59 7 0 0