Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRN KRAFT 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% 0.3% 0.3%   Bankruptcy risk   1.5% 1.1% 0.9% 0.8% 1.3% 1.0% 9.1% 9.1%   Credit score (0-100)   78 84 90 92 79 86 27 27   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   51.0 397.7 942.7 1,319.7 168.8 624.7 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   247 466 237 283 363 -2.3 0.0 0.0   EBITDA   247 466 237 283 363 -2.3 0.0 0.0   EBIT   176 362 154 191 261 -56.8 0.0 0.0   Pre-tax profit (PTP)   398.0 1,019.9 1,139.0 1,753.5 429.0 136.5 0.0 0.0   Net earnings   373.0 789.1 1,067.3 1,724.4 76.5 354.1 0.0 0.0   Pre-tax profit without non-rec. items   398 1,020 1,139 1,754 429 137 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   10,422 7,648 8,117 5,417 7,190 5,753 0.0 0.0   Shareholders equity total   11,939 11,714 12,282 13,321 12,398 10,055 4,323 4,323   Interest-bearing liabilities   1,384 7.8 460 2.9 866 1,593 0.0 0.0   Balance sheet total (assets)   13,845 12,813 13,079 13,573 14,084 12,292 4,323 4,323   Net Debt   835 -1,626 -218 -3,250 855 1,590 -4,323 -4,323     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   247 466 237 283 363 -2.3 0.0 0.0   Gross profit growth   617.6% 88.4% -49.2% 19.6% 28.6% 0.0% 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)   13,845 12,813 13,079 13,573 14,084 12,292 4,323 4,323   Balance sheet change%   9.2% -7.5% 2.1% 3.8% 3.8% -12.7% -64.8% 0.0%   Added value   247.2 465.8 236.5 282.8 352.6 -2.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,321 -2,878 387 -2,792 1,670 -1,491 -5,753 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -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 (%)   71.2% 77.8% 65.2% 67.5% 71.7% 2,484.9% 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 %   3.9% 8.1% 10.1% 13.3% 7.1% 1.8% 0.0% 0.0%   ROI %   4.0% 8.6% 10.7% 13.6% 7.3% 1.8% 0.0% 0.0%   ROE %   3.0% 6.7% 8.9% 13.5% 0.6% 3.2% 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 %   86.2% 91.4% 93.9% 98.1% 88.0% 81.8% 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, %   337.9% -349.1% -92.3% -1,149.3% 235.3% -69,585.5% 0.0% 0.0%   Gearing %   11.6% 0.1% 3.7% 0.0% 7.0% 15.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.7% 8.1% 72.0% 7.6% 128.6% 7.9% 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   0.6 2.2 2.0 17.5 1.2 0.2 0.0 0.0   Current Ratio   0.6 2.2 2.0 17.5 1.2 0.2 0.0 0.0   Cash and cash equivalent   548.2 1,633.9 678.1 3,252.6 11.3 2.5 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   -875.6 981.4 95.8 3,948.2 289.6 -1,287.4 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 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