Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. P. THOMSEN HUSE 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 2019/6 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.5% 1.6% 1.4% 2.2% 0.7% 0.8% 7.1% 7.1%   Credit score (0-100)   77 77 78 64 94 90 34 34   Credit rating   A A A BBB AA AA BBB BBB   Credit limit (kDKK)   127.9 117.1 438.5 1.0 3,150.4 4,111.7 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   423 -129 325 72.7 -89.4 309 0.0 0.0   EBITDA   -17.9 613 22.9 -812 -374 -11.4 0.0 0.0   EBIT   -29.6 87.4 3,871 -881 -338 -11.4 0.0 0.0   Pre-tax profit (PTP)   -26.2 3,555.6 16,645.8 -6,941.6 6,256.2 11,036.1 0.0 0.0   Net earnings   0.2 2,828.0 12,914.7 -5,460.8 4,879.8 8,621.8 0.0 0.0   Pre-tax profit without non-rec. items   -26.2 3,556 16,646 -6,942 6,256 11,036 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   14,504 11,293 12,781 3,855 1,204 1,204 0.0 0.0   Shareholders equity total   40,252 42,780 55,195 29,697 34,577 43,198 42,637 42,637   Interest-bearing liabilities   70.8 0.0 0.0 24,763 22,070 17,091 0.0 0.0   Balance sheet total (assets)   51,499 54,125 70,109 54,580 56,723 62,065 42,637 42,637   Net Debt   -3,585 -980 -829 -18,123 -25,104 -38,411 -42,637 -42,637     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   423 -129 325 72.7 -89.4 309 0.0 0.0   Gross profit growth   -33.0% 0.0% 0.0% -77.6% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   51,499 54,125 70,109 54,580 56,723 62,065 42,637 42,637   Balance sheet change%   -0.3% 5.1% 29.5% -22.2% 3.9% 9.4% -31.3% 0.0%   Added value   73.0 146.4 3,929.6 -812.2 -269.9 -11.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   88 -2,494 6,149 -14,490 -2,651 0 -1,204 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 -2.0 -3.0 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 (%)   -7.0% -67.8% 1,192.8% -1,211.8% 378.5% -3.7% 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 %   2.4% 7.8% 27.7% 1.1% 12.8% 19.4% 0.0% 0.0%   ROI %   3.0% 9.6% 34.6% 1.2% 12.9% 19.7% 0.0% 0.0%   ROE %   0.0% 6.8% 26.4% -12.9% 15.2% 22.2% 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 %   78.2% 79.0% 78.7% 54.4% 61.0% 69.6% 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, %   20,005.5% -159.8% -3,614.2% 2,231.4% 6,708.3% 336,025.1% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 83.4% 63.8% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   329.1% 1,572.6% 0.0% 61.4% 3.8% 2.4% 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   0.4 0.3 0.2 1.8 2.2 3.3 0.0 0.0   Current Ratio   0.4 0.3 0.2 1.8 2.3 3.3 0.0 0.0   Cash and cash equivalent   3,655.9 980.4 829.0 42,886.0 47,173.6 55,502.3 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   -6,000.2 -6,574.7 -11,451.3 -14,277.8 -17,619.3 -3,021.7 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   73 146 3,930 -812 -270 -11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 613 23 -812 -374 -11 0 0   EBIT / employee   -30 87 3,871 -881 -338 -11 0 0   Net earnings / employee   0 2,828 12,915 -5,461 4,880 8,622 0 0