Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER K THOMSEN 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  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   6.0% 11.0% 5.5% 9.3% 3.5% 4.9% 18.2% 14.2%   Credit score (0-100)   41 23 42 26 51 43 7 15   Credit rating   BBB BB BBB BB BBB BBB B 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)  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   273 -30.6 35.5 16.6 677 777 0.0 0.0   EBITDA   3.8 -63.5 26.2 17.3 221 47.7 0.0 0.0   EBIT   -89.4 -73.7 23.5 14.6 221 47.7 0.0 0.0   Pre-tax profit (PTP)   -97.8 -64.9 26.5 22.5 230.3 52.8 0.0 0.0   Net earnings   -85.5 -68.9 20.2 17.6 179.3 40.7 0.0 0.0   Pre-tax profit without non-rec. items   -97.8 -64.9 26.5 22.5 230 52.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   16.3 10.9 2.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   366 191 465 482 662 402 277 277   Interest-bearing liabilities   38.9 31.8 8.8 18.1 7.7 38.4 0.0 0.0   Balance sheet total (assets)   551 327 604 628 947 557 277 277   Net Debt   -53.3 -92.6 -70.9 18.1 -348 36.5 -277 -277     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   273 -30.6 35.5 16.6 677 777 0.0 0.0   Gross profit growth   -73.7% 0.0% 0.0% -53.3% 3,984.3% 14.8% -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)   551 327 604 628 947 557 277 277   Balance sheet change%   -73.5% -40.6% 84.8% 3.9% 50.9% -41.2% -50.2% 0.0%   Added value   -89.4 -73.7 23.5 14.6 221.2 47.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -186 -20 -11 -5 0 0 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 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -32.7% 240.6% 66.2% 88.2% 32.7% 6.1% 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 %   -5.1% -13.4% 6.9% 5.1% 30.4% 8.3% 0.0% 0.0%   ROI %   -9.5% -18.8% 9.2% 6.5% 40.9% 11.2% 0.0% 0.0%   ROE %   -15.7% -24.8% 6.2% 3.7% 31.3% 7.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   66.4% 58.4% 76.8% 76.7% 69.9% 72.3% 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, %   -1,414.9% 145.9% -270.5% 104.6% -157.5% 76.5% 0.0% 0.0%   Gearing %   10.6% 16.7% 1.9% 3.8% 1.2% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.9% 17.4% 26.9% 66.5% 71.4% 41.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.9 2.3 4.7 4.3 3.3 3.6 0.0 0.0   Current Ratio   2.9 2.3 4.7 4.3 3.3 3.6 0.0 0.0   Cash and cash equivalent   92.2 124.4 79.7 0.0 356.1 2.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   344.4 179.9 473.4 482.4 661.7 402.3 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  2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -89 -74 23 15 221 48 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 -63 26 17 221 48 0 0   EBIT / employee   -89 -74 23 15 221 48 0 0   Net earnings / employee   -86 -69 20 18 179 41 0 0