Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHR. JOHANNSEN A/S 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 2019/4 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   4.1% 2.7% 2.3% 2.4% 1.0% 1.0% 7.2% 7.2%   Credit score (0-100)   50 61 64 62 86 86 34 34   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.3 0.3 2,050.3 2,362.2 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   0 0 0 0 0 0 0 0   Gross profit   32,632 28,948 34,777 39,297 40,694 42,099 0.0 0.0   EBITDA   1,248 358 7,147 6,314 8,728 6,238 0.0 0.0   EBIT   -364 358 7,147 6,314 8,719 6,233 0.0 0.0   Pre-tax profit (PTP)   95.4 827.0 5,173.0 4,177.0 7,801.0 6,286.7 0.0 0.0   Net earnings   69.0 827.0 5,173.0 4,177.0 6,046.9 4,873.3 0.0 0.0   Pre-tax profit without non-rec. items   95.4 358 7,147 6,314 7,801 6,287 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   4,576 0.0 0.0 0.0 5.3 0.0 0.0 0.0   Shareholders equity total   3,993 8,730 15,902 20,079 26,126 26,464 21,727 21,727   Interest-bearing liabilities   1,155 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,301 37,590 58,308 46,786 63,520 60,683 21,727 21,727   Net Debt   -3,271 0.0 0.0 0.0 -5,042 -4,102 -21,727 -21,727     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   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   32,632 28,948 34,777 39,297 40,694 42,099 0.0 0.0   Gross profit growth   -21.4% -11.3% 20.1% 13.0% 3.6% 3.5% -100.0% 0.0%   Employees   61 55 56 63 58 63 0 0   Employee growth %   -1.6% -9.8% 1.8% 12.5% -7.9% 8.6% -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)   32,301 37,590 58,308 46,786 63,520 60,683 21,727 21,727   Balance sheet change%   -52.9% 16.4% 55.1% -19.8% 35.8% -4.5% -64.2% 0.0%   Added value   1,248.0 358.0 7,147.0 6,314.0 8,719.4 6,237.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,446 -4,999 0 0 -4 -11 0 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 4.0 5.0 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 %   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 (%)   -1.1% 1.2% 20.6% 16.1% 21.4% 14.8% 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 %   0.5% 1.0% 14.9% 12.0% 15.8% 11.3% 0.0% 0.0%   ROI %   1.3% 1.5% 14.9% 12.0% 22.7% 23.8% 0.0% 0.0%   ROE %   0.7% 13.0% 42.0% 23.2% 26.2% 18.5% 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 %   14.3% 100.0% 100.0% 100.0% 42.7% 47.4% 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, %   -262.1% 0.0% 0.0% 0.0% -57.8% -65.8% 0.0% 0.0%   Gearing %   28.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.0% 0.0% 0.0% 0.0% 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 0.0 0.0 0.0 2.0 2.3 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.9 1.9 0.0 0.0   Cash and cash equivalent   4,425.5 0.0 0.0 0.0 5,041.6 4,101.5 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,263.3 0.0 0.0 0.0 28,536.8 26,090.0 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 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 0 0 0 0   Added value / employee   20 7 128 100 150 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 7 128 100 150 99 0 0   EBIT / employee   -6 7 128 100 150 99 0 0   Net earnings / employee   1 15 92 66 104 77 0 0