Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER GULBÆK PEDERSEN 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% 2.0% 2.0%   Bankruptcy risk   1.7% 2.4% 2.5% 3.7% 5.2% 3.4% 15.5% 15.5%   Credit score (0-100)   75 64 62 50 42 53 13 13   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   4.3 0.0 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)  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   4,331 2,330 2,341 2,580 2,478 2,856 0.0 0.0   EBITDA   1,726 685 673 373 71.0 344 0.0 0.0   EBIT   1,659 611 609 312 27.0 318 0.0 0.0   Pre-tax profit (PTP)   1,667.0 645.0 619.0 312.0 20.0 311.4 0.0 0.0   Net earnings   1,293.0 504.0 474.0 244.0 14.0 242.0 0.0 0.0   Pre-tax profit without non-rec. items   1,667 645 619 312 20.0 311 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   188 206 142 81.0 37.0 41.5 0.0 0.0   Shareholders equity total   1,394 554 524 294 64.0 292 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 140 359 235 0.0 0.0   Balance sheet total (assets)   2,665 1,132 1,455 1,352 1,346 1,519 0.0 0.0   Net Debt   -948 -272 -615 -629 -544 -856 0.0 0.0     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   4,331 2,330 2,341 2,580 2,478 2,856 0.0 0.0   Gross profit growth   16.0% -46.2% 0.5% 10.2% -4.0% 15.3% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   25.0% 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)   2,665 1,132 1,455 1,352 1,346 1,519 0 0   Balance sheet change%   18.3% -57.5% 28.5% -7.1% -0.4% 12.9% -100.0% 0.0%   Added value   1,726.0 685.0 673.0 373.0 88.0 343.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -56 -128 -122 -88 -21 -41 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 (%)   38.3% 26.2% 26.0% 12.1% 1.1% 11.1% 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 %   67.8% 34.0% 48.1% 22.6% 2.1% 22.2% 0.0% 0.0%   ROI %   147.6% 65.3% 115.3% 66.1% 6.5% 66.9% 0.0% 0.0%   ROE %   115.9% 51.7% 87.9% 59.7% 7.8% 136.0% 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 %   52.3% 48.9% 36.0% 21.7% 4.8% 19.2% 0.0% 0.0%   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, %   -54.9% -39.7% -91.4% -168.6% -766.2% -249.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 47.6% 560.9% 80.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.1% 3.2% 2.2% 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   2.0 1.6 1.4 1.2 1.0 1.2 0.0 0.0   Current Ratio   2.0 1.6 1.4 1.2 1.0 1.2 0.0 0.0   Cash and cash equivalent   948.0 272.0 615.0 769.0 903.0 1,091.6 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   1,233.0 348.0 383.0 213.0 27.0 250.6 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   345 137 135 75 18 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   345 137 135 75 14 69 0 0   EBIT / employee   332 122 122 62 5 64 0 0   Net earnings / employee   259 101 95 49 3 48 0 0