Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S. JÆGER 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   0.9% 0.8% 0.9% 0.7% 0.7% 0.5% 8.1% 8.1%   Credit score (0-100)   90 92 89 94 95 98 30 30   Credit rating   A AA A AA AA AA BB BB   Credit limit (kDKK)   1,257.7 2,205.5 2,468.7 4,033.1 4,993.9 6,108.7 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   -38.8 29.6 34.0 1,041 -3.9 -27.5 0.0 0.0   EBITDA   -38.8 29.6 34.0 1,041 -3.9 -27.5 0.0 0.0   EBIT   -38.8 29.6 34.0 1,006 -55.7 -82.6 0.0 0.0   Pre-tax profit (PTP)   5,602.4 8,157.8 9,478.9 9,200.0 11,173.7 7,586.6 0.0 0.0   Net earnings   5,616.8 8,124.8 9,488.3 8,970.2 11,181.3 7,544.7 0.0 0.0   Pre-tax profit without non-rec. items   5,602 8,158 9,479 9,200 11,174 7,587 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   0.0 0.0 0.0 2,558 2,506 2,734 0.0 0.0   Shareholders equity total   17,873 25,629 34,407 43,099 53,850 60,927 12,125 12,125   Interest-bearing liabilities   4,651 2,413 4,519 11.2 1,786 1,601 0.0 0.0   Balance sheet total (assets)   22,543 28,256 39,238 43,507 56,206 64,120 12,125 12,125   Net Debt   4,651 336 4,519 -1,107 1,786 -1,258 -12,125 -12,125     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   -38.8 29.6 34.0 1,041 -3.9 -27.5 0.0 0.0   Gross profit growth   0.0% 0.0% 14.8% 2,962.5% 0.0% -613.3% 0.0% 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)   22,543 28,256 39,238 43,507 56,206 64,120 12,125 12,125   Balance sheet change%   64.4% 25.3% 38.9% 10.9% 29.2% 14.1% -81.1% 0.0%   Added value   -38.8 29.6 34.0 1,040.6 -21.5 -27.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 2,524 -104 173 -2,734 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 3.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 96.7% 1,445.7% 300.4% 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 %   31.1% 32.4% 28.4% 22.4% 22.5% 12.7% 0.0% 0.0%   ROI %   31.2% 32.5% 28.6% 22.6% 22.7% 12.9% 0.0% 0.0%   ROE %   36.5% 37.4% 31.6% 23.1% 23.1% 13.1% 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 %   79.3% 90.8% 87.7% 99.1% 95.8% 95.0% 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, %   -11,975.4% 1,133.8% 13,298.7% -106.4% -46,347.0% 4,575.9% 0.0% 0.0%   Gearing %   26.0% 9.4% 13.1% 0.0% 3.3% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.9% 2.9% 2.3% 5.5% 3.1% 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   0.2 1.3 1.0 12.9 5.9 4.6 0.0 0.0   Current Ratio   0.9 2.5 1.8 12.9 5.9 4.6 0.0 0.0   Cash and cash equivalent   0.0 2,077.1 0.0 1,118.6 0.5 2,858.2 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   -656.0 3,969.6 3,982.7 4,872.1 5,706.3 7,241.0 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