Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER BRØNDEN 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% 5.0% 5.0%   Bankruptcy risk   3.0% 6.0% 2.6% 4.7% 2.8% 4.3% 15.2% 14.9%   Credit score (0-100)   59 40 60 44 59 47 13 14   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   29.9 52.2 58.3 25.2 57.2 38.4 0.0 0.0   EBITDA   29.9 110 58.3 25.2 57.2 38.4 0.0 0.0   EBIT   11.4 81.2 48.8 15.7 47.7 29.0 0.0 0.0   Pre-tax profit (PTP)   13.3 -390.5 303.1 14.1 21.9 6.6 0.0 0.0   Net earnings   28.8 -399.7 315.4 11.0 9.6 3.1 0.0 0.0   Pre-tax profit without non-rec. items   13.3 -390 303 14.1 21.9 6.6 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   1,615 558 548 539 529 520 0.0 0.0   Shareholders equity total   468 67.9 383 394 404 407 282 282   Interest-bearing liabilities   1,925 495 223 230 350 341 0.0 0.0   Balance sheet total (assets)   2,441 587 631 664 779 799 282 282   Net Debt   1,925 495 182 144 315 281 -282 -282     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   29.9 52.2 58.3 25.2 57.2 38.4 0.0 0.0   Gross profit growth   72.0% 74.6% 11.7% -56.8% 126.8% -32.8% -100.0% 0.0%   Employees   0 0 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   2,441 587 631 664 779 799 282 282   Balance sheet change%   29.8% -75.9% 7.4% 5.2% 17.3% 2.6% -64.7% 0.0%   Added value   29.9 110.2 58.3 25.2 57.2 38.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   442 -1,086 -19 -19 -19 -19 -520 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   38.2% 155.5% 83.7% 62.4% 83.4% 75.3% 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 %   4.4% -22.7% 52.1% 2.4% 6.6% 3.7% 0.0% 0.0%   ROI %   4.5% -23.3% 54.2% 2.6% 6.9% 3.9% 0.0% 0.0%   ROE %   6.4% -149.3% 139.8% 2.8% 2.4% 0.8% 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 %   19.2% 11.6% 60.7% 59.4% 51.9% 51.0% 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, %   6,434.2% 449.2% 312.4% 572.2% 550.7% 731.9% 0.0% 0.0%   Gearing %   411.5% 728.4% 58.2% 58.4% 86.6% 83.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 3.9% 3.9% 0.7% 8.9% 6.5% 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   0.0 0.1 0.3 0.5 5.9 4.6 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.5 5.9 4.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 40.9 86.1 34.9 59.9 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   -1,341.2 -489.8 -165.0 -144.5 206.9 218.4 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 58 0 0 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 58 0 0 38 0 0   EBIT / employee   0 0 49 0 0 29 0 0   Net earnings / employee   0 0 315 0 0 3 0 0