Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN NIELSEN. RÅDGIVENDE INGENIØRER A/S 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.8% 2.0% 3.3% 1.2% 1.1% 1.3% 9.8% 9.8%   Credit score (0-100)   72 70 55 80 84 79 25 25   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   2.3 0.8 0.0 147.0 277.8 96.2 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   14,262 13,460 17,368 16,060 15,562 15,329 15,329 15,329   Gross profit   3,804 3,548 3,792 4,769 4,602 4,698 0.0 0.0   EBITDA   1,815 1,542 1,273 2,205 2,326 1,996 0.0 0.0   EBIT   1,815 1,542 1,273 2,205 2,326 1,996 0.0 0.0   Pre-tax profit (PTP)   1,646.0 1,337.0 615.0 1,937.0 2,228.0 1,836.9 0.0 0.0   Net earnings   1,277.0 1,039.0 477.0 1,634.0 1,607.0 1,471.7 0.0 0.0   Pre-tax profit without non-rec. items   1,646 1,337 615 1,937 2,228 1,837 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   151 37.0 0.0 313 360 281 0.0 0.0   Shareholders equity total   3,042 3,082 2,559 3,693 3,700 3,572 1,562 1,562   Interest-bearing liabilities   0.0 0.0 1.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,181 15,575 17,095 11,825 10,807 12,168 1,562 1,562   Net Debt   -4,036 -6,414 -6,225 -2,908 -2,998 -3,028 -1,562 -1,562     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   14,262 13,460 17,368 16,060 15,562 15,329 15,329 15,329   Net sales growth   -1.7% -5.6% 29.0% -7.5% -3.1% -1.5% 0.0% 0.0%   Gross profit   3,804 3,548 3,792 4,769 4,602 4,698 0.0 0.0   Gross profit growth   15.1% -6.7% 6.9% 25.8% -3.5% 2.1% -100.0% 0.0%   Employees   9 9 11 10 9 9 0 0   Employee growth %   0.0% 0.0% 22.2% -9.1% -10.0% 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)   13,181 15,575 17,095 11,825 10,807 12,168 1,562 1,562   Balance sheet change%   -14.0% 18.2% 9.8% -30.8% -8.6% 12.6% -87.2% 0.0%   Added value   1,815.0 1,542.0 1,273.0 2,205.0 2,326.0 1,996.0 0.0 0.0   Added value %   12.7% 11.5% 7.3% 13.7% 14.9% 13.0% 0.0% 0.0%   Investments   -129 -114 -37 313 47 -79 -281 0   Net sales trend   -2.0 -3.0 1.0 -1.0 -2.0 -3.0 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 %   12.7% 11.5% 7.3% 13.7% 14.9% 13.0% 0.0% 0.0%   EBIT %   12.7% 11.5% 7.3% 13.7% 14.9% 13.0% 0.0% 0.0%   EBIT to gross profit (%)   47.7% 43.5% 33.6% 46.2% 50.5% 42.5% 0.0% 0.0%   Net Earnings %   9.0% 7.7% 2.7% 10.2% 10.3% 9.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.0% 7.7% 2.7% 10.2% 10.3% 9.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   11.5% 9.9% 3.5% 12.1% 14.3% 12.0% 0.0% 0.0%   ROA %   12.9% 10.8% 8.1% 15.2% 20.7% 17.4% 0.0% 0.0%   ROI %   43.1% 32.6% 30.2% 48.8% 44.4% 38.8% 0.0% 0.0%   ROE %   45.6% 33.9% 16.9% 52.3% 43.5% 40.5% 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 %   23.1% 19.8% 15.0% 31.2% 34.2% 29.4% 100.0% 100.0%   Relative indebtedness %   60.2% 79.1% 76.1% 41.5% 34.7% 47.4% 0.0% 0.0%   Relative net indebtedness %   31.9% 31.4% 40.2% 23.4% 15.4% 27.6% -10.2% -10.2%   Net int. bear. debt to EBITDA, %   -222.4% -416.0% -489.0% -131.9% -128.9% -151.7% 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% 142,800.0% 53,600.0% 0.0% 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   1.5 1.4 1.3 1.7 2.0 1.8 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.7 2.0 1.8 0.0 0.0   Cash and cash equivalent   4,036.0 6,414.0 6,226.0 2,908.0 2,998.0 3,028.5 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)   118.0 132.3 142.5 116.8 110.7 148.2 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 %   89.4% 113.3% 96.4% 69.8% 65.0% 75.4% 10.2% 10.2%   Net working capital   4,163.0 4,602.0 4,068.0 4,651.0 5,029.0 4,957.2 0.0 0.0   Net working capital %   29.2% 34.2% 23.4% 29.0% 32.3% 32.3% 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   1,585 1,496 1,579 1,606 1,729 1,703 0 0   Added value / employee   202 171 116 221 258 222 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   202 171 116 221 258 222 0 0   EBIT / employee   202 171 116 221 258 222 0 0   Net earnings / employee   142 115 43 163 179 164 0 0