Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B. JENSEN & CO. REDERI 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   3.0% 2.5% 3.1% 20.2% 18.5% 16.5% 11.4% 11.4%   Credit score (0-100)   59 64 56 5 7 10 21 21   Credit rating   BBB BBB BBB B B BB BB BB   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 0 0 0 0 0   Gross profit   224 255 190 1,329 12.2 -0.7 0.0 0.0   EBITDA   109 163 98.9 1,177 11.5 -0.7 0.0 0.0   EBIT   31.4 85.8 16.0 1,107 11.5 -0.7 0.0 0.0   Pre-tax profit (PTP)   -60.8 -3.7 -76.0 1,053.4 2.1 -1.2 0.0 0.0   Net earnings   -47.4 -2.9 -59.4 821.7 1.6 -1.2 0.0 0.0   Pre-tax profit without non-rec. items   -60.8 -3.7 -76.0 1,053 2.1 -1.2 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   2,292 2,215 2,185 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   493 490 431 1,253 1,140 1,021 780 780   Interest-bearing liabilities   949 917 945 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,370 2,304 2,276 1,406 1,163 1,044 780 780   Net Debt   892 838 866 -381 -1,163 -1,044 -780 -780     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   224 255 190 1,329 12.2 -0.7 0.0 0.0   Gross profit growth   -38.0% 14.2% -25.6% 599.4% -99.1% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,370 2,304 2,276 1,406 1,163 1,044 780 780   Balance sheet change%   -2.4% -2.8% -1.2% -38.2% -17.3% -10.2% -25.3% 0.0%   Added value   108.7 163.1 98.9 1,177.2 81.4 -0.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -155 -155 -112 -2,255 0 0 0 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 -1.0 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 (%)   14.0% 33.6% 8.4% 83.3% 93.6% 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 %   1.3% 3.7% 0.7% 60.1% 0.9% -0.1% 0.0% 0.0%   ROI %   1.4% 3.8% 0.7% 64.3% 1.0% -0.1% 0.0% 0.0%   ROE %   -9.2% -0.6% -12.9% 97.6% 0.1% -0.1% 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 %   21.0% 21.3% 18.9% 89.1% 98.0% 97.8% 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, %   820.2% 513.8% 875.4% -32.4% -10,147.8% 159,885.9% 0.0% 0.0%   Gearing %   192.4% 187.0% 219.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 9.6% 9.9% 11.4% 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   0.7 0.9 0.6 9.2 50.4 45.1 0.0 0.0   Current Ratio   0.6 0.9 0.6 9.2 50.4 45.1 0.0 0.0   Cash and cash equivalent   57.8 79.0 79.8 381.4 1,163.0 1,044.1 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   -50.6 -8.9 -54.6 1,252.8 1,139.9 1,020.9 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   109 163 99 1,177 81 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 163 99 1,177 11 0 0 0   EBIT / employee   31 86 16 1,107 11 0 0 0   Net earnings / employee   -47 -3 -59 822 2 0 0 0