Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR THOMAS JØRGENSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.3% 1.2% 1.1% 2.3% 1.1% 1.5% 7.0% 7.0%   Credit score (0-100)   82 83 83 64 85 75 34 34   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   200.1 314.4 502.8 0.4 1,030.0 83.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,755 14,310 12,837 13,238 18,706 19,406 0.0 0.0   EBITDA   5,126 5,964 5,263 4,898 8,367 5,519 0.0 0.0   EBIT   1,199 1,906 1,400 1,248 5,078 2,047 0.0 0.0   Pre-tax profit (PTP)   656.5 1,479.1 1,014.6 898.5 4,744.0 1,614.3 0.0 0.0   Net earnings   512.5 1,144.7 789.9 825.8 3,696.8 1,255.1 0.0 0.0   Pre-tax profit without non-rec. items   657 1,479 1,015 898 4,744 1,614 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   23,157 20,859 18,689 18,802 19,865 23,789 0.0 0.0   Shareholders equity total   10,157 11,302 12,092 12,418 15,615 15,870 14,745 14,745   Interest-bearing liabilities   15,722 12,698 3,146 8,716 9,339 10,449 0.0 0.0   Balance sheet total (assets)   32,635 30,265 32,182 37,649 38,968 45,511 14,745 14,745   Net Debt   13,074 11,810 3,146 6,151 5,211 4,896 -14,745 -14,745     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,755 14,310 12,837 13,238 18,706 19,406 0.0 0.0   Gross profit growth   -9.9% 4.0% -10.3% 3.1% 41.3% 3.7% -100.0% 0.0%   Employees   0 16 16 17 18 22 0 0   Employee growth %   0.0% 0.0% 0.0% 6.3% 5.9% 22.2% -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)   32,635 30,265 32,182 37,649 38,968 45,511 14,745 14,745   Balance sheet change%   -5.4% -7.3% 6.3% 17.0% 3.5% 16.8% -67.6% 0.0%   Added value   5,126.4 5,963.7 5,262.6 4,898.0 8,727.6 5,519.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,863 -6,356 -6,032 -3,537 -2,227 452 -23,789 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   8.7% 13.3% 10.9% 9.4% 27.1% 10.6% 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 %   3.6% 6.1% 4.6% 3.7% 13.3% 4.8% 0.0% 0.0%   ROI %   4.3% 7.1% 5.4% 5.4% 21.2% 7.6% 0.0% 0.0%   ROE %   5.2% 10.7% 6.8% 6.7% 26.4% 8.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   31.1% 37.3% 37.6% 33.0% 40.1% 34.9% 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, %   255.0% 198.0% 59.8% 125.6% 62.3% 88.7% 0.0% 0.0%   Gearing %   154.8% 112.3% 26.0% 70.2% 59.8% 65.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.0% 5.1% 6.4% 4.0% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.3 1.4 1.1 1.4 1.1 0.0 0.0   Current Ratio   1.1 1.3 1.4 1.1 1.4 1.1 0.0 0.0   Cash and cash equivalent   2,648.3 887.7 0.0 2,565.0 4,127.8 5,553.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   843.4 2,378.8 4,100.8 2,244.5 5,501.4 2,659.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 373 329 288 485 251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 373 329 288 465 251 0 0   EBIT / employee   0 119 88 73 282 93 0 0   Net earnings / employee   0 72 49 49 205 57 0 0