Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JANTZEN PROPERTIES ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 0.9% 0.8% 2.5% 1.5% 1.4% 7.8% 7.8%   Credit score (0-100)   87 89 91 62 75 79 31 31   Credit rating   A A AA BBB A A BB BB   Credit limit (kDKK)   3,047.5 7,008.3 11,807.6 0.5 436.7 878.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,160 9,063 9,296 8,946 8,836 10,182 0.0 0.0   EBITDA   4,586 8,134 8,233 7,506 7,242 8,639 0.0 0.0   EBIT   19,727 42,034 52,768 -17,010 7,112 7,141 0.0 0.0   Pre-tax profit (PTP)   18,646.8 41,055.1 51,553.4 -18,756.9 -768.7 -2,770.4 0.0 0.0   Net earnings   11,630.2 32,022.1 40,209.3 -14,838.2 -602.2 -2,190.9 0.0 0.0   Pre-tax profit without non-rec. items   18,647 41,055 51,553 -18,757 -769 -2,770 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   242,804 295,954 342,005 319,350 343,955 359,197 0.0 0.0   Shareholders equity total   45,135 77,157 117,266 99,428 97,826 95,635 94,981 94,981   Interest-bearing liabilities   178,719 186,051 190,363 190,106 214,301 230,969 0.0 0.0   Balance sheet total (assets)   249,457 296,437 350,619 326,830 348,367 362,059 94,981 94,981   Net Debt   177,240 185,616 190,023 182,685 210,087 228,404 -94,981 -94,981     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,160 9,063 9,296 8,946 8,836 10,182 0.0 0.0   Gross profit growth   0.0% 75.6% 2.6% -3.8% -1.2% 15.2% -100.0% 0.0%   Employees   2 2 2 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)   249,457 296,437 350,619 326,830 348,367 362,059 94,981 94,981   Balance sheet change%   0.0% 18.8% 18.3% -6.8% 6.6% 3.9% -73.8% 0.0%   Added value   19,733.6 42,040.5 52,767.7 -16,971.4 7,150.2 7,305.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   242,798 53,143 46,051 -22,694 24,459 15,077 -359,197 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 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   382.3% 463.8% 567.6% -190.1% 80.5% 70.1% 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 %   7.9% 15.5% 16.3% -5.0% 2.1% 2.1% 0.0% 0.0%   ROI %   8.1% 15.8% 16.6% -5.1% 2.2% 2.1% 0.0% 0.0%   ROE %   25.8% 52.4% 41.4% -13.7% -0.6% -2.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.4% 26.4% 33.8% 30.8% 28.4% 26.7% 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, %   3,864.9% 2,282.0% 2,308.0% 2,433.8% 2,900.8% 2,643.8% 0.0% 0.0%   Gearing %   396.0% 241.1% 162.3% 191.2% 219.1% 241.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.7% 0.7% 1.0% 4.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 4.5 4.5 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.0 1.5 1.4 0.2 0.2 0.0 0.0   Cash and cash equivalent   1,478.9 435.1 339.9 7,420.6 4,214.0 2,564.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -69,353.3 -10,905.6 2,716.9 2,056.2 -24,317.2 -12,839.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   9,867 21,020 26,384 -8,486 3,575 3,653 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,293 4,067 4,117 3,753 3,621 4,320 0 0   EBIT / employee   9,864 21,017 26,384 -8,505 3,556 3,570 0 0   Net earnings / employee   5,815 16,011 20,105 -7,419 -301 -1,095 0 0