Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET BRDR. 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% 6.4% 6.4%   Bankruptcy risk   0.6% 0.8% 0.8% 0.7% 0.7% 0.7% 9.6% 9.4%   Credit score (0-100)   97 92 91 93 93 93 26 26   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   780.7 736.3 824.7 862.3 1,161.0 788.2 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   12,953 10,851 12,190 11,639 12,467 10,232 0.0 0.0   EBITDA   792 1,873 2,682 2,739 4,372 2,073 0.0 0.0   EBIT   792 1,873 2,682 2,739 4,210 1,807 0.0 0.0   Pre-tax profit (PTP)   770.8 1,854.3 1,595.1 2,719.6 4,186.6 1,793.5 0.0 0.0   Net earnings   594.3 1,426.3 974.1 2,089.6 3,256.6 1,401.5 0.0 0.0   Pre-tax profit without non-rec. items   771 1,854 1,595 2,720 4,187 1,793 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   3,003 2,941 246 205 612 1,612 0.0 0.0   Shareholders equity total   4,231 5,658 4,632 5,036 7,293 5,194 3,194 3,194   Interest-bearing liabilities   1,052 918 0.0 0.0 0.0 553 0.0 0.0   Balance sheet total (assets)   7,407 10,352 8,904 7,417 9,485 7,654 3,194 3,194   Net Debt   -693 683 -3,114 -1,807 -2,925 -588 -3,194 -3,194     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   12,953 10,851 12,190 11,639 12,467 10,232 0.0 0.0   Gross profit growth   -12.9% -16.2% 12.3% -4.5% 7.1% -17.9% -100.0% 0.0%   Employees   33 25 21 26 18 17 0 0   Employee growth %   0.0% -24.2% -16.0% 23.8% -30.8% -5.6% -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)   7,407 10,352 8,904 7,417 9,485 7,654 3,194 3,194   Balance sheet change%   -16.5% 39.8% -14.0% -16.7% 27.9% -19.3% -58.3% 0.0%   Added value   792.0 1,872.7 2,682.4 2,739.0 4,210.5 2,072.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -61 -2,695 -41 245 735 -1,612 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 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 (%)   6.1% 17.3% 22.0% 23.5% 33.8% 17.7% 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 %   9.7% 21.1% 28.1% 33.7% 49.8% 21.1% 0.0% 0.0%   ROI %   14.0% 31.4% 48.1% 56.9% 68.3% 27.7% 0.0% 0.0%   ROE %   13.0% 28.8% 18.9% 43.2% 52.8% 22.4% 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 %   57.1% 54.6% 52.0% 67.9% 76.9% 67.9% 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, %   -87.5% 36.5% -116.1% -66.0% -66.9% -28.4% 0.0% 0.0%   Gearing %   24.9% 16.2% 0.0% 0.0% 0.0% 10.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 241.9% 0.0% 0.0% 4.9% 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   2.0 1.9 2.0 3.0 4.0 2.5 0.0 0.0   Current Ratio   2.0 2.0 2.0 3.0 4.0 2.5 0.0 0.0   Cash and cash equivalent   1,745.3 234.2 3,113.9 1,806.9 2,925.1 1,140.9 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   2,181.3 3,617.4 4,385.9 4,831.5 6,681.4 3,582.4 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   24 75 128 105 234 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 75 128 105 243 122 0 0   EBIT / employee   24 75 128 105 234 106 0 0   Net earnings / employee   18 57 46 80 181 82 0 0