Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JON JENSEN HOLDING 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% 0.4% 0.4%   Bankruptcy risk   1.3% 2.1% 0.7% 0.7% 1.4% 0.9% 7.8% 7.8%   Credit score (0-100)   82 69 94 93 78 88 31 31   Credit rating   A A AA AA A A BB BB   Credit limit (kDKK)   939.5 3.7 4,000.5 4,436.6 415.7 5,122.5 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   -210 -74.9 372 537 246 -1,306 0.0 0.0   EBITDA   -210 -74.9 372 434 -59.4 -1,611 0.0 0.0   EBIT   -301 -234 221 104 -481 -1,894 0.0 0.0   Pre-tax profit (PTP)   -10,625.0 -14,421.4 2,771.3 7,255.1 -5,850.9 18,923.9 0.0 0.0   Net earnings   -9,702.0 -15,966.2 2,446.1 5,738.0 -6,102.8 19,041.4 0.0 0.0   Pre-tax profit without non-rec. items   -10,625 -14,421 2,771 7,255 -5,851 18,924 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   2,300 2,673 1,464 11,713 12,997 12,714 0.0 0.0   Shareholders equity total   57,651 41,351 43,619 49,256 43,096 61,357 58,517 58,517   Interest-bearing liabilities   1,647 4,872 10,427 20,840 7,052 8,979 0.0 0.0   Balance sheet total (assets)   59,619 46,732 55,452 71,637 50,698 71,041 58,517 58,517   Net Debt   -27,741 -29,194 -24,621 -20,446 -11,842 -32,738 -58,517 -58,517     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   -210 -74.9 372 537 246 -1,306 0.0 0.0   Gross profit growth   -313.1% 64.3% 0.0% 44.4% -54.1% 0.0% 0.0% 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)   59,619 46,732 55,452 71,637 50,698 71,041 58,517 58,517   Balance sheet change%   -17.3% -21.6% 18.7% 29.2% -29.2% 40.1% -17.6% 0.0%   Added value   -209.9 -74.9 371.6 434.2 -150.1 -1,610.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   294 214 -1,360 10,018 763 -567 -12,714 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 -1.0 -2.0 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 (%)   143.6% 312.4% 59.4% 19.3% -195.2% 145.0% 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 %   -8.7% -24.2% 9.4% 11.8% 4.4% 34.4% 0.0% 0.0%   ROI %   -8.8% -24.4% 9.5% 12.1% 4.4% 34.7% 0.0% 0.0%   ROE %   -15.2% -32.3% 5.8% 12.4% -13.2% 36.5% 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 %   96.7% 88.5% 78.7% 68.8% 85.0% 86.4% 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, %   13,214.9% 38,993.9% -6,625.5% -4,709.0% 19,941.8% 2,032.7% 0.0% 0.0%   Gearing %   2.9% 11.8% 23.9% 42.3% 16.4% 14.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   285.4% 47.7% 26.4% 1.5% 61.1% 25.3% 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   39.0 8.1 3.1 2.8 50.3 16.2 0.0 0.0   Current Ratio   39.0 8.1 3.1 2.8 50.4 16.2 0.0 0.0   Cash and cash equivalent   29,387.8 34,065.3 35,047.9 41,285.7 18,894.3 41,717.4 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   536.3 -3,949.4 -10,096.5 -13,167.7 5,756.4 18,141.0 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   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