Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Entreprenør Henrik Jørgensen 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   5.6% 6.6% 5.6% 2.4% 1.8% 1.6% 10.4% 10.4%   Credit score (0-100)   42 37 40 62 71 74 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 1.0 4.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -50.4 211 160 796 970 1,378 0.0 0.0   EBITDA   -50.4 119 158 789 908 275 0.0 0.0   EBIT   -53.8 116 133 707 883 246 0.0 0.0   Pre-tax profit (PTP)   -81.3 95.0 90.7 715.4 814.9 65.6 0.0 0.0   Net earnings   -72.2 73.1 70.4 556.5 620.7 10.7 0.0 0.0   Pre-tax profit without non-rec. items   -81.3 95.0 90.7 715 815 65.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7.8 4.5 261 357 242 67.1 0.0 0.0   Shareholders equity total   -71.8 1.2 71.6 628 1,249 1,260 1,180 1,180   Interest-bearing liabilities   1,435 95.4 2,478 852 1,104 95.1 0.0 0.0   Balance sheet total (assets)   1,357 395 3,225 2,279 3,139 1,972 1,180 1,180   Net Debt   1,435 53.0 1,490 -220 1,098 -142 -1,180 -1,180     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -50.4 211 160 796 970 1,378 0.0 0.0   Gross profit growth   -27.9% 0.0% -24.2% 397.7% 21.9% 42.1% -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)   1,357 395 3,225 2,279 3,139 1,972 1,180 1,180   Balance sheet change%   1,898.5% -70.9% 715.6% -29.3% 37.7% -37.2% -40.2% 0.0%   Added value   -50.4 119.2 158.3 788.9 965.0 275.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -7 231 14 -140 -205 -67 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   106.7% 54.8% 83.2% 88.8% 91.0% 17.9% 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 %   -7.2% 12.7% 7.4% 26.8% 32.6% 9.7% 0.0% 0.0%   ROI %   -7.4% 15.1% 9.3% 34.6% 45.7% 13.2% 0.0% 0.0%   ROE %   -10.6% 10.8% 193.3% 159.1% 66.1% 0.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -5.0% 0.3% 2.2% 27.6% 39.8% 63.9% 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, %   -2,845.8% 44.5% 940.7% -27.9% 120.9% -51.5% 0.0% 0.0%   Gearing %   -1,997.0% 7,836.6% 3,460.3% 135.6% 88.4% 7.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.7% 3.3% 1.4% 7.0% 30.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.4 0.5 1.2 0.6 1.3 0.0 0.0   Current Ratio   0.9 1.0 1.4 1.3 1.7 2.9 0.0 0.0   Cash and cash equivalent   0.1 42.4 988.6 1,072.0 5.9 236.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -79.7 -3.3 782.4 433.0 1,215.2 1,234.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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