Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN IVER CHRISTIANSEN HOLDING A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.7% 0.6% 1.0% 0.7% 0.7% 7.8% 7.8%   Credit score (0-100)   98 95 98 86 94 94 31 31   Credit rating   AA AA AA A AA AA BB BB   Credit limit (kDKK)   4,340.6 4,365.1 4,973.4 3,009.4 5,768.2 6,221.4 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   -3.6 -23.6 -2.0 -61.0 -98.0 -63.3 0.0 0.0   EBITDA   -11.6 -31.1 -8.5 -63.4 -98.0 -63.3 0.0 0.0   EBIT   -29.9 -49.3 -179 -63.4 -98.0 -63.3 0.0 0.0   Pre-tax profit (PTP)   722.6 2,367.4 1,863.7 325.3 10,277.3 4,653.8 0.0 0.0   Net earnings   666.1 2,004.2 1,632.4 210.6 9,907.3 4,057.4 0.0 0.0   Pre-tax profit without non-rec. items   723 2,367 1,864 325 10,277 4,654 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   3,106 3,088 894 894 894 894 0.0 0.0   Shareholders equity total   44,496 47,526 51,279 52,952 63,196 67,293 47,502 47,502   Interest-bearing liabilities   0.0 4.8 0.0 489 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,636 48,137 52,400 54,267 63,448 67,738 47,502 47,502   Net Debt   -15,389 -3,599 -1,454 -668 -1,836 -2,286 -47,502 -47,502     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   -3.6 -23.6 -2.0 -61.0 -98.0 -63.3 0.0 0.0   Gross profit growth   80.6% -552.5% 91.5% -2,930.4% -60.7% 35.4% 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 -2.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,636 48,137 52,400 54,267 63,448 67,738 47,502 47,502   Balance sheet change%   7.4% 7.8% 8.9% 3.6% 16.9% 6.8% -29.9% 0.0%   Added value   -11.6 -31.1 -8.5 -61.0 -98.0 -63.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -12,108 7,476 656 17,452 -15,877 -894 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 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 (%)   825.4% 208.7% 8,883.4% 104.0% 100.0% 100.0% 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 %   2.2% 5.4% 3.8% 1.5% 17.5% 7.1% 0.0% 0.0%   ROI %   2.1% 5.4% 3.8% 0.9% 17.6% 7.1% 0.0% 0.0%   ROE %   1.6% 4.4% 3.3% 0.4% 17.1% 6.2% 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 %   99.7% 98.7% 97.9% 97.6% 99.6% 99.3% 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, %   132,161.2% 11,582.4% 17,050.7% 1,054.0% 1,874.2% 3,611.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4,696.7% 130.2% 57.3% 2.5% 0.0% 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   197.8 49.1 30.5 26.1 179.4 108.8 0.0 0.0   Current Ratio   197.8 49.1 30.5 26.1 179.4 108.8 0.0 0.0   Cash and cash equivalent   15,388.8 3,603.9 1,454.1 1,157.3 1,836.5 2,286.4 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   12,262.6 26,832.9 31,836.8 31,901.5 43,269.4 45,896.1 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