Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsmæglerfirmaet Jesper Nielsen, Gentofte - Vangede P/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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.1% 2.1% 14.0% 8.6% 32.6% 27.5% 20.3% 20.3%   Credit score (0-100)   69 69 17 30 1 2 5 4   Credit rating   BBB A BB BB C B B B   Credit limit (kDKK)   0.1 0.1 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,990 2,776 1,329 1,090 84.0 682 0.0 0.0   EBITDA   346 546 -437 105 -754 -126 0.0 0.0   EBIT   303 479 -504 57.8 -806 -169 0.0 0.0   Pre-tax profit (PTP)   294.6 466.9 -518.0 50.2 -816.3 -200.3 0.0 0.0   Net earnings   294.6 466.9 -518.0 50.2 -816.3 -200.3 0.0 0.0   Pre-tax profit without non-rec. items   295 467 -518 50.2 -816 -200 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   260 211 144 142 89.8 46.0 0.0 0.0   Shareholders equity total   795 967 -17.9 32.3 -784 -984 -1,484 -1,484   Interest-bearing liabilities   131 130 131 131 432 137 1,484 1,484   Balance sheet total (assets)   2,284 2,061 784 806 208 325 0.0 0.0   Net Debt   -700 -1,003 -82.4 -148 396 128 1,484 1,484     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,990 2,776 1,329 1,090 84.0 682 0.0 0.0   Gross profit growth   0.0% -7.2% -52.1% -18.0% -92.3% 711.6% -100.0% 0.0%   Employees   0 0 0 2 2 2 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)   2,284 2,061 784 806 208 325 0 0   Balance sheet change%   0.0% -9.8% -62.0% 2.9% -74.2% 55.9% -100.0% 0.0%   Added value   346.3 546.4 -436.8 105.0 -759.0 -125.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   217 -117 -135 -49 -104 -88 -46 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 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   10.1% 17.2% -37.9% 5.3% -960.0% -24.9% 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 %   13.3% 22.0% -35.2% 7.2% -88.9% -14.7% 0.0% 0.0%   ROI %   32.8% 47.3% -82.1% 39.2% -268.5% -59.6% 0.0% 0.0%   ROE %   37.1% 53.0% -59.2% 12.3% -678.8% -75.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   63.6% 66.2% -3.9% 6.4% -79.0% -75.2% -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, %   -202.2% -183.7% 18.9% -140.9% -52.5% -101.7% 0.0% 0.0%   Gearing %   16.4% 13.5% -733.8% 406.8% -55.0% -13.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 8.9% 10.6% 5.8% 6.1% 10.9% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   4.4 3.6 1.3 1.3 0.1 0.2 0.0 0.0   Current Ratio   1.3 1.6 0.7 0.8 0.1 0.2 0.0 0.0   Cash and cash equivalent   830.9 1,133.9 213.7 279.4 36.0 8.9 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   486.4 707.7 -211.4 -159.0 -911.8 -1,068.2 -742.1 -742.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 53 -380 -63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 53 -377 -63 0 0   EBIT / employee   0 0 0 29 -403 -85 0 0   Net earnings / employee   0 0 0 25 -408 -100 0 0