Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMIDT NISSEN JØKER & CO. ApS

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% 3.7% 3.7%   Bankruptcy risk   15.2% 8.3% 3.9% 8.2% 9.0% 13.6% 14.6% 14.4%   Credit score (0-100)   14 31 50 28 27 12 2 3   Credit rating   B B BB B B B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   2,484 3,552 3,227 2,475 2,219 1,618 0.0 0.0   EBITDA   270 1,045 1,060 371 318 121 0.0 0.0   EBIT   -175 503 597 -27.5 19.4 -265 0.0 0.0   Pre-tax profit (PTP)   -269.7 435.7 500.3 -108.9 -29.8 -297.4 0.0 0.0   Net earnings   -211.2 326.2 380.0 -94.8 -31.4 -243.3 0.0 0.0   Pre-tax profit without non-rec. items   -270 436 500 -109 -29.8 -297 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   1,727 1,195 2,279 1,880 1,582 1,050 0.0 0.0   Shareholders equity total   220 547 927 632 600 357 -143 -143   Interest-bearing liabilities   1,416 584 319 474 481 487 143 143   Balance sheet total (assets)   5,395 4,418 5,442 5,046 5,362 3,349 0.0 0.0   Net Debt   1,317 466 -576 -433 -1,270 -90.9 143 143     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   2,484 3,552 3,227 2,475 2,219 1,618 0.0 0.0   Gross profit growth   -29.3% 43.0% -9.1% -23.3% -10.3% -27.1% -100.0% 0.0%   Employees   7 7 6 6 5 5 0 0   Employee growth %   -22.2% 0.0% -14.3% 0.0% -16.7% 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)   5,395 4,418 5,442 5,046 5,362 3,349 0 0   Balance sheet change%   0.1% -18.1% 23.2% -7.3% 6.3% -37.5% -100.0% 0.0%   Added value   270.1 1,044.6 1,060.5 370.8 417.6 120.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -879 -1,074 620 -796 -597 -918 -1,050 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 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 (%)   -7.1% 14.2% 18.5% -1.1% 0.9% -16.4% 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 %   -2.7% 10.5% 12.3% -0.3% 0.7% -5.6% 0.0% 0.0%   ROI %   -7.8% 33.6% 33.1% -0.8% 1.9% -16.8% 0.0% 0.0%   ROE %   -64.8% 85.1% 51.6% -12.2% -5.1% -50.8% 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 %   4.1% 12.4% 17.0% 12.5% 11.2% 10.7% -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, %   487.6% 44.6% -54.3% -116.8% -399.1% -75.2% 0.0% 0.0%   Gearing %   642.5% 106.8% 34.4% 75.1% 80.2% 136.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 7.9% 23.9% 22.8% 13.8% 11.0% 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   0.7 0.8 0.9 0.9 0.9 0.8 0.0 0.0   Current Ratio   0.7 0.8 0.9 0.9 0.9 0.8 0.0 0.0   Cash and cash equivalent   99.2 118.1 894.6 907.4 1,750.7 578.2 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   -1,343.2 -650.2 -186.0 -370.6 -379.3 -455.0 -71.5 -71.5   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   39 149 177 62 84 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 149 177 62 64 24 0 0   EBIT / employee   -25 72 99 -5 4 -53 0 0   Net earnings / employee   -30 47 63 -16 -6 -49 0 0