Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN HANSEN HOLDING AF 2011 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.7% 2.6% 6.8% 2.0% 1.8% 1.3% 9.9% 9.9%   Credit score (0-100)   61 63 35 68 71 78 25 25   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 1.4 33.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   88.5 57.4 -300 103 118 126 0.0 0.0   EBITDA   88.5 57.4 -300 103 118 126 0.0 0.0   EBIT   61.0 29.9 -333 62.8 77.9 64.8 0.0 0.0   Pre-tax profit (PTP)   222.3 492.9 -274.5 923.6 180.0 689.0 0.0 0.0   Net earnings   222.3 483.5 -242.9 943.5 155.5 665.7 0.0 0.0   Pre-tax profit without non-rec. items   222 493 -275 924 180 689 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   920 892 973 1,078 1,038 2,084 0.0 0.0   Shareholders equity total   1,303 1,679 1,328 2,272 2,313 2,978 1,769 1,769   Interest-bearing liabilities   346 308 706 595 198 763 0.0 0.0   Balance sheet total (assets)   1,750 2,101 2,170 3,001 2,635 3,921 1,769 1,769   Net Debt   307 292 529 551 98.7 662 -1,769 -1,769     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   88.5 57.4 -300 103 118 126 0.0 0.0   Gross profit growth   0.0% -35.1% 0.0% 0.0% 14.6% 6.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,750 2,101 2,170 3,001 2,635 3,921 1,769 1,769   Balance sheet change%   -7.2% 20.1% 3.3% 38.3% -12.2% 48.8% -54.9% 0.0%   Added value   88.5 57.4 -299.5 103.3 118.4 126.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 -55 48 65 -81 984 -2,084 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 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   68.9% 52.1% 111.1% 60.8% 65.8% 51.3% 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 %   13.2% 26.1% -12.3% 36.7% 6.7% 21.7% 0.0% 0.0%   ROI %   15.7% 27.7% -13.1% 38.8% 7.0% 22.8% 0.0% 0.0%   ROE %   17.9% 32.4% -16.2% 52.4% 6.8% 25.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   74.5% 79.9% 61.2% 75.7% 87.8% 76.0% 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, %   347.0% 509.2% -176.7% 533.7% 83.4% 523.1% 0.0% 0.0%   Gearing %   26.6% 18.3% 53.2% 26.2% 8.5% 25.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 3.1% 2.4% 4.1% 2.1% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.4 0.3 3.1 0.5 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.3 3.1 0.5 0.0 0.0   Cash and cash equivalent   39.2 15.9 177.2 43.5 98.8 101.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -92.1 -90.4 -379.1 -394.7 340.6 -208.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0