Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRN KUDSK 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% 0.9% 0.9%   Bankruptcy risk   0.7% 0.4% 0.6% 0.7% 1.0% 0.7% 7.7% 7.7%   Credit score (0-100)   96 100 96 93 87 95 32 32   Credit rating   AA AAA AA AA A AA BB BB   Credit limit (kDKK)   2,615.4 2,983.6 3,055.6 2,776.2 1,757.2 3,101.8 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   -7.2 -44.8 41.9 155 329 383 0.0 0.0   EBITDA   -175 -194 -102 11.3 185 239 0.0 0.0   EBIT   -292 -355 -237 -247 -181 -276 0.0 0.0   Pre-tax profit (PTP)   -1,224.8 2,411.6 2,617.8 1,309.8 357.2 2,937.8 0.0 0.0   Net earnings   -895.4 1,960.7 2,275.7 1,131.8 291.9 2,729.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,225 2,412 2,618 1,310 357 2,938 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   412 377 1,525 1,694 2,572 2,268 0.0 0.0   Shareholders equity total   27,838 29,690 31,216 30,848 29,940 32,670 30,990 30,990   Interest-bearing liabilities   186 170 566 358 1,156 315 0.0 0.0   Balance sheet total (assets)   28,066 29,923 32,558 32,254 31,758 33,519 30,990 30,990   Net Debt   -8,093 -6,704 -6,366 -5,046 1,151 -277 -30,990 -30,990     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   -7.2 -44.8 41.9 155 329 383 0.0 0.0   Gross profit growth   0.0% -522.1% 0.0% 270.6% 111.9% 16.3% -100.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   28,066 29,923 32,558 32,254 31,758 33,519 30,990 30,990   Balance sheet change%   -3.4% 6.6% 8.8% -0.9% -1.5% 5.5% -7.5% 0.0%   Added value   -175.2 -193.8 -102.1 11.3 76.8 238.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -197 12 804 -89 512 -820 -2,268 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 (%)   4,060.2% 792.7% -565.7% -158.9% -55.1% -72.2% 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 %   1.9% 8.6% 9.5% 6.4% 9.9% 9.6% 0.0% 0.0%   ROI %   1.9% 8.6% 9.6% 6.5% 10.0% 9.6% 0.0% 0.0%   ROE %   -3.2% 6.8% 7.5% 3.6% 1.0% 8.7% 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 %   99.2% 99.2% 95.9% 95.6% 94.3% 97.5% 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, %   4,619.5% 3,458.9% 6,236.6% -44,513.1% 621.5% -116.1% 0.0% 0.0%   Gearing %   0.7% 0.6% 1.8% 1.2% 3.9% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   960.3% 46.0% 92.7% 162.6% 369.6% 27.2% 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   40.9 35.2 6.3 4.7 1.7 7.2 0.0 0.0   Current Ratio   41.7 36.4 6.3 4.7 1.7 7.2 0.0 0.0   Cash and cash equivalent   8,279.8 6,873.5 6,932.0 5,403.6 5.5 592.6 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   1,196.0 1,657.6 2,708.7 -25.5 850.9 2,505.4 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   -175 0 0 0 77 239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -175 0 0 0 185 239 0 0   EBIT / employee   -292 0 0 0 -181 -276 0 0   Net earnings / employee   -895 0 0 0 292 2,730 0 0