Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jane Jensen Holding 2017 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   5.3% 8.5% 5.3% 5.7% 4.1% 3.6% 18.9% 18.9%   Credit score (0-100)   43 30 42 39 48 51 7 7   Credit rating   BBB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 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 0 226 112 150 150 150   Gross profit   -3.8 -5.0 -4.3 221 108 144 0.0 0.0   EBITDA   -3.8 -5.0 -4.3 221 108 144 0.0 0.0   EBIT   -3.8 -5.0 -4.3 221 108 144 0.0 0.0   Pre-tax profit (PTP)   140.4 -81.0 91.3 221.1 106.8 143.9 0.0 0.0   Net earnings   140.4 -81.0 91.3 221.1 106.8 143.9 0.0 0.0   Pre-tax profit without non-rec. items   140 -81.0 91.3 221 107 144 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   364 283 374 595 702 846 142 142   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   368 287 378 599 706 851 142 142   Net Debt   0.0 0.0 0.0 -82.5 -81.8 -172 -142 -142     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 0 226 112 150 150 150   Net sales growth   0.0% 0.0% 0.0% 0.0% -50.2% 33.7% 0.0% 0.0%   Gross profit   -3.8 -5.0 -4.3 221 108 144 0.0 0.0   Gross profit growth   6.3% -33.3% 15.0% 0.0% -51.4% 33.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   368 287 378 599 706 851 142 142   Balance sheet change%   61.7% -22.0% 31.8% 58.4% 17.8% 20.6% -83.4% 0.0%   Added value   -3.8 -5.0 -4.3 221.1 107.5 143.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 98.0% 95.7% 95.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 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% 98.0% 95.7% 95.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 98.0% 95.7% 95.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 98.0% 95.0% 95.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 98.0% 95.0% 95.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 98.0% 95.0% 95.7% 0.0% 0.0%   ROA %   47.1% -24.7% 27.5% 45.2% 16.5% 18.5% 0.0% 0.0%   ROI %   47.8% -25.0% 27.8% 45.6% 16.6% 18.6% 0.0% 0.0%   ROE %   47.8% -25.0% 27.8% 45.6% 16.5% 18.6% 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 %   98.9% 98.6% 98.9% 99.3% 99.4% 99.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 1.8% 3.6% 3.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -34.8% -69.2% -110.8% -94.2% -94.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -37.3% -76.1% -119.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   11.6 22.8 21.7 20.6 44.2 32.4 0.0 0.0   Current Ratio   11.6 22.8 21.7 20.6 44.2 32.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 82.5 81.8 171.8 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 0.0 343.6 324.4 299.5 301.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 36.6% 157.4% 114.3% 94.2% 94.2%   Net working capital   42.2 87.2 83.0 78.5 172.9 166.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 34.8% 153.9% 110.8% 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 0 226 112 150 0 0   Added value / employee   -4 -5 -4 221 108 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 -5 -4 221 108 144 0 0   EBIT / employee   -4 -5 -4 221 108 144 0 0   Net earnings / employee   140 -81 91 221 107 144 0 0