Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØRCENTRET JEPPESEN 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% 1.6% 1.6%   Bankruptcy risk   1.5% 1.3% 1.4% 1.5% 2.6% 27.7% 16.7% 16.7%   Credit score (0-100)   78 81 77 74 61 1 10 10   Credit rating   A A A A BBB B BB BB   Credit limit (kDKK)   8.0 25.6 16.4 10.7 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 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   1,088 1,187 1,394 1,468 1,293 2,728 0.0 0.0   EBITDA   533 572 790 892 814 2,173 0.0 0.0   EBIT   533 572 790 892 814 2,173 0.0 0.0   Pre-tax profit (PTP)   530.9 569.8 783.0 875.0 802.0 2,172.3 0.0 0.0   Net earnings   413.0 441.9 609.3 681.6 701.5 1,611.5 0.0 0.0   Pre-tax profit without non-rec. items   531 570 783 875 802 2,172 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   130 81.8 35.6 2.0 1.2 0.0 0.0 0.0   Shareholders equity total   1,237 1,263 1,651 2,107 2,009 2,820 20.1 20.1   Interest-bearing liabilities   0.4 24.2 66.7 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,124 2,173 2,985 3,309 2,635 3,258 20.1 20.1   Net Debt   -678 -798 -1,061 -1,610 -1,755 -3,137 -20.1 -20.1     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   1,088 1,187 1,394 1,468 1,293 2,728 0.0 0.0   Gross profit growth   8.0% 9.1% 17.5% 5.4% -11.9% 111.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   2,124 2,173 2,985 3,309 2,635 3,258 20 20   Balance sheet change%   20.8% 2.3% 37.4% 10.8% -20.4% 23.6% -99.4% 0.0%   Added value   532.9 572.0 790.4 891.6 814.2 2,172.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   85 -49 -46 -34 -1 -1 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 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 (%)   49.0% 48.2% 56.7% 60.7% 63.0% 79.7% 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 %   27.5% 26.7% 30.7% 28.3% 27.4% 73.8% 0.0% 0.0%   ROI %   41.3% 40.1% 48.5% 44.3% 38.6% 90.0% 0.0% 0.0%   ROE %   36.3% 35.3% 41.8% 36.3% 34.1% 66.7% 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 %   58.4% 58.1% 55.3% 68.5% 76.5% 86.6% 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, %   -127.1% -139.5% -134.2% -180.5% -215.6% -144.4% 0.0% 0.0%   Gearing %   0.0% 1.9% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,041.8% 23.8% 17.8% 51.5% 0.0% 0.0% 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   2.8 2.8 2.4 3.8 4.3 7.4 0.0 0.0   Current Ratio   2.8 2.8 2.4 3.0 4.2 7.4 0.0 0.0   Cash and cash equivalent   678.0 822.2 1,127.3 1,609.5 1,755.3 3,137.1 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   1,280.3 1,341.0 1,712.3 2,211.8 2,007.3 2,820.1 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   266 286 395 446 407 1,086 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   266 286 395 446 407 1,086 0 0   EBIT / employee   266 286 395 446 407 1,086 0 0   Net earnings / employee   206 221 305 341 351 806 0 0