Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS NOER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 0.5% 0.8% 5.4% 1.3% 7.6% 7.6%   Credit score (0-100)   95 90 99 89 41 79 32 32   Credit rating   AA A AA A BBB A BB BB   Credit limit (kDKK)   1,028.0 784.2 1,570.4 1,153.3 0.0 233.6 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   1,800 609 3,183 432 -2,022 866 866 866   Gross profit   1,792 598 3,172 421 -2,037 852 0.0 0.0   EBITDA   1,792 598 3,172 421 -2,037 852 0.0 0.0   EBIT   1,792 598 3,172 421 -2,037 852 0.0 0.0   Pre-tax profit (PTP)   1,839.0 663.0 3,237.0 461.0 -1,749.0 1,462.7 0.0 0.0   Net earnings   1,831.0 651.0 3,225.0 454.0 -1,779.0 1,331.3 0.0 0.0   Pre-tax profit without non-rec. items   1,839 663 3,237 461 -1,749 1,463 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,138 10,789 14,014 14,468 12,690 14,022 13,897 13,897   Interest-bearing liabilities   3,350 3,721 4,118 4,281 0.0 53.8 0.0 0.0   Balance sheet total (assets)   13,539 14,520 19,212 18,811 12,788 14,388 13,897 13,897   Net Debt   3,350 3,721 4,118 4,281 0.0 53.8 -13,897 -13,897     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   1,800 609 3,183 432 -2,022 866 866 866   Net sales growth   122.5% -66.2% 422.7% -86.4% -568.1% -142.8% 0.0% 0.0%   Gross profit   1,792 598 3,172 421 -2,037 852 0.0 0.0   Gross profit growth   124.3% -66.6% 430.4% -86.7% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 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)   13,539 14,520 19,212 18,811 12,788 14,388 13,897 13,897   Balance sheet change%   19.0% 7.2% 32.3% -2.1% -32.0% 12.5% -3.4% 0.0%   Added value   1,792.0 598.0 3,172.0 421.0 -2,037.0 851.9 0.0 0.0   Added value %   99.6% 98.2% 99.7% 97.5% 100.7% 98.4% 0.0% 0.0%   Investments   2,133 1,192 -2,574 2,752 7,619 -4,418 -2,770 0   Net sales trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 %   99.6% 98.2% 99.7% 97.5% 100.7% 98.4% 0.0% 0.0%   EBIT %   99.6% 98.2% 99.7% 97.5% 0.0% 98.4% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   101.7% 106.9% 101.3% 105.1% 88.0% 153.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   101.7% 106.9% 101.3% 105.1% 88.0% 153.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   102.2% 108.9% 101.7% 106.7% 86.5% 169.0% 0.0% 0.0%   ROA %   15.7% 5.7% 20.1% 3.2% -11.1% 10.8% 0.0% 0.0%   ROI %   15.8% 5.7% 20.8% 3.3% -11.1% 10.9% 0.0% 0.0%   ROE %   19.9% 6.2% 26.0% 3.2% -13.1% 10.0% 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 %   74.9% 74.3% 72.9% 76.9% 99.2% 97.5% 100.0% 100.0%   Relative indebtedness %   188.9% 612.6% 163.3% 1,005.3% -4.8% 42.4% 0.0% 0.0%   Relative net indebtedness %   188.9% 612.6% 163.3% 1,005.3% -4.8% 42.4% -1,605.4% -1,605.4%   Net int. bear. debt to EBITDA, %   186.9% 622.2% 129.8% 1,016.9% 0.0% 6.3% 0.0% 0.0%   Gearing %   33.0% 34.5% 29.4% 29.6% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.8% 3.9% 3.6% 0.1% 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   1.4 1.4 1.1 1.2 64.4 84.9 0.0 0.0   Current Ratio   1.4 1.4 1.1 1.2 64.4 84.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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 %   262.2% 881.3% 183.8% 1,161.8% -312.0% 1,480.0% 1,605.4% 1,605.4%   Net working capital   1,319.0 1,636.0 653.0 683.0 6,210.0 12,660.7 0.0 0.0   Net working capital %   73.3% 268.6% 20.5% 158.1% -307.1% 1,462.6% 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 -18,382 7,870 0 0   Added value / employee   0 0 0 0 -18,518 7,745 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -18,518 7,745 0 0   EBIT / employee   0 0 0 0 -18,518 7,745 0 0   Net earnings / employee   0 0 0 0 -16,173 12,103 0 0