Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER BRØNDEN 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   3.8% 18.4% 9.3% 17.1% 13.1% 6.7% 18.1% 18.1%   Credit score (0-100)   52 8 26 9 17 35 8 8   Credit rating   BBB B BB BB BB BBB B B   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   1,317 -274 819 659 511 930 0.0 0.0   EBITDA   150 -834 379 51.8 22.7 358 0.0 0.0   EBIT   147 -850 369 41.3 12.3 346 0.0 0.0   Pre-tax profit (PTP)   107.5 -961.5 357.5 37.5 0.3 332.9 0.0 0.0   Net earnings   83.7 -751.8 278.8 29.0 -1.0 259.4 0.0 0.0   Pre-tax profit without non-rec. items   107 -961 357 37.5 0.3 333 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   95.0 78.9 68.5 58.1 47.6 70.3 0.0 0.0   Shareholders equity total   764 -587 -309 -280 -281 -21.2 -146 -146   Interest-bearing liabilities   2,304 268 0.0 0.0 365 196 146 146   Balance sheet total (assets)   3,351 1,301 1,163 1,214 492 502 0.0 0.0   Net Debt   2,274 -710 -442 -105 335 -87.4 146 146     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   1,317 -274 819 659 511 930 0.0 0.0   Gross profit growth   -3.3% 0.0% 0.0% -19.5% -22.4% 82.0% -100.0% 0.0%   Employees   0 0 1 0 0 2 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)   3,351 1,301 1,163 1,214 492 502 0 0   Balance sheet change%   172.6% -61.2% -10.6% 4.4% -59.4% 2.0% -100.0% 0.0%   Added value   149.9 -834.3 379.3 51.8 22.7 358.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   49 -32 -21 -21 -21 10 -70 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   11.1% 310.9% 45.1% 6.3% 2.4% 37.2% 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 %   6.4% -32.5% 22.0% 2.8% 1.2% 53.5% 0.0% 0.0%   ROI %   7.8% -51.0% 275.8% 0.0% 7.2% 123.6% 0.0% 0.0%   ROE %   11.6% -72.8% 22.6% 2.4% -0.1% 52.1% 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 %   22.8% -31.1% -21.0% -18.7% -36.3% -4.1% -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, %   1,517.1% 85.1% -116.4% -202.6% 1,475.5% -24.4% 0.0% 0.0%   Gearing %   301.5% -45.7% 0.0% 0.0% -130.1% -924.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 8.6% 9.3% 0.0% 7.0% 5.0% 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   1.2 0.6 0.7 0.8 0.5 0.8 0.0 0.0   Current Ratio   1.3 0.6 0.7 0.8 0.6 0.8 0.0 0.0   Cash and cash equivalent   30.0 978.6 441.6 104.9 30.0 283.6 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   670.2 -666.4 -407.1 -367.7 -358.2 -121.5 -73.1 -73.1   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 0 379 0 0 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 379 0 0 179 0 0   EBIT / employee   0 0 369 0 0 173 0 0   Net earnings / employee   0 0 279 0 0 130 0 0