Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNING THORBORG JENSEN HOLDING ApS 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% 0.6% 0.6%   Bankruptcy risk   0.8% 0.7% 0.7% 0.8% 0.7% 0.8% 8.2% 8.2%   Credit score (0-100)   93 96 93 91 93 90 30 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,552.4 1,915.6 1,867.4 2,081.7 2,289.7 2,174.9 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   12.9 50.5 50.1 45.3 53.3 65.7 0.0 0.0   EBITDA   12.9 50.5 50.1 45.3 53.3 65.7 0.0 0.0   EBIT   180 50.5 50.1 145 53.3 65.7 0.0 0.0   Pre-tax profit (PTP)   2,442.8 2,378.4 1,706.8 3,602.7 1,577.3 784.7 0.0 0.0   Net earnings   2,375.8 2,334.2 1,644.5 3,513.3 1,572.8 729.3 0.0 0.0   Pre-tax profit without non-rec. items   2,443 2,378 1,707 3,603 1,577 785 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   1,350 1,350 1,350 1,450 1,450 1,450 0.0 0.0   Shareholders equity total   17,107 19,334 20,867 24,268 25,726 26,338 8,198 8,198   Interest-bearing liabilities   334 429 425 568 664 771 0.0 0.0   Balance sheet total (assets)   17,563 19,984 21,619 25,241 26,804 27,343 8,198 8,198   Net Debt   -2,281 -1,669 392 568 649 733 -8,198 -8,198     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   12.9 50.5 50.1 45.3 53.3 65.7 0.0 0.0   Gross profit growth   -75.2% 291.8% -0.9% -9.5% 17.5% 23.3% -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% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,563 19,984 21,619 25,241 26,804 27,343 8,198 8,198   Balance sheet change%   15.8% 13.8% 8.2% 16.8% 6.2% 2.0% -70.0% 0.0%   Added value   180.0 50.5 50.1 145.3 53.3 65.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   167 0 0 100 0 0 -1,450 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 (%)   1,395.4% 100.0% 100.0% 320.6% 100.0% 100.0% 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 %   15.0% 12.8% 8.3% 15.5% 6.2% 3.0% 0.0% 0.0%   ROI %   15.1% 12.8% 8.4% 15.7% 6.2% 3.1% 0.0% 0.0%   ROE %   14.9% 12.8% 8.2% 15.6% 6.3% 2.8% 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 %   97.4% 96.7% 96.5% 96.1% 96.0% 96.3% 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, %   -17,681.3% -3,303.1% 783.0% 1,252.5% 1,218.5% 1,116.5% 0.0% 0.0%   Gearing %   2.0% 2.2% 2.0% 2.3% 2.6% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.6% 5.7% 5.9% 3.9% 4.8% 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   19.8 13.2 11.4 9.0 7.9 8.4 0.0 0.0   Current Ratio   19.8 13.2 11.4 9.0 7.9 8.4 0.0 0.0   Cash and cash equivalent   2,615.0 2,098.2 33.4 0.3 14.5 37.5 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   6,522.3 6,571.3 6,677.1 6,753.9 6,792.5 6,821.5 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0