Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. NILSEN HOLDING 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% 0.6% 0.6%   Bankruptcy risk   9.8% 14.8% 4.8% 2.7% 5.2% 0.7% 5.4% 5.4%   Credit score (0-100)   27 15 45 58 42 93 42 42   Credit rating   BB BB BBB BBB BBB AA BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.0 0.1 0.0 2,976.6 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 5,377 37,888 -8,207 0 0 0   Gross profit   -1.5 -1.5 5,375 37,886 -8,279 -166 0.0 0.0   EBITDA   -1.5 -1.5 5,375 37,886 -8,279 -166 0.0 0.0   EBIT   -1.5 -1.5 5,375 37,886 -8,279 -166 0.0 0.0   Pre-tax profit (PTP)   -51.5 -2.0 5,375.8 37,883.7 -8,887.6 5,545.9 0.0 0.0   Net earnings   -51.5 -2.0 5,375.8 37,883.7 -8,887.6 4,468.4 0.0 0.0   Pre-tax profit without non-rec. items   -51.5 -2.0 5,376 37,884 -8,888 5,546 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   -57.1 -59.1 5,317 43,200 33,113 32,581 30,541 30,541   Interest-bearing liabilities   899 0.5 1.9 1,357 0.0 0.0 0.0 0.0   Balance sheet total (assets)   899 0.0 5,377 44,618 33,189 33,860 30,541 30,541   Net Debt   0.0 0.5 1.9 3.8 -33,176 -29,761 -30,539 -30,539     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 5,377 37,888 -8,207 0 0 0   Net sales growth   0.0% 0.0% 0.0% 604.6% -121.7% -100.0% 0.0% 0.0%   Gross profit   -1.5 -1.5 5,375 37,886 -8,279 -166 0.0 0.0   Gross profit growth   40.0% 0.0% 0.0% 604.8% 0.0% 98.0% 0.0% 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)   899 0 5,377 44,618 33,189 33,860 30,541 30,541   Balance sheet change%   35.0% -100.0% 0.0% 729.7% -25.6% 2.0% -9.8% 0.0%   Added value   -1.5 -1.5 5,375.4 37,885.7 -8,279.0 -166.5 0.0 0.0   Added value %   0.0% 0.0% 100.0% 100.0% 100.9% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 3 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -3.0 -4.0 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% 100.0% 100.0% 100.9% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 100.0% 100.0% 0.0% 0.0% 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% 100.0% 100.0% 108.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 100.0% 100.0% 108.3% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 100.0% 100.0% 108.3% 0.0% 0.0% 0.0%   ROA %   6.0% -0.3% 98.9% 151.6% -21.3% 0.5% 0.0% 0.0%   ROI %   -6.8% -0.3% 101.1% 151.9% -21.3% 0.5% 0.0% 0.0%   ROE %   -6.6% -0.4% 101.1% 156.2% -23.3% 13.6% 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 %   -6.0% -100.0% 98.9% 96.8% 99.8% 96.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1.1% 3.7% -0.9% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1.1% 0.2% 403.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -30.7% 0.0% 0.0% 400.7% 17,878.8% 0.0% 0.0%   Gearing %   -1,574.1% -0.8% 0.0% 3.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% -35.9% 0.3% 89.8% 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   0.9 0.0 0.0 1.0 437.6 23.3 0.0 0.0   Current Ratio   0.9 0.0 0.0 1.0 437.6 23.3 0.0 0.0   Cash and cash equivalent   899.2 0.0 0.0 1,353.0 33,175.6 29,761.4 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% 3.6% -404.2% 0.0% 0.0% 0.0%   Net working capital   -57.1 -59.1 -60.5 -64.3 11,701.0 -1,043.2 0.0 0.0   Net working capital %   0.0% 0.0% -1.1% -0.2% -142.6% 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 5,377 37,888 -8,207 0 0 0   Added value / employee   -2 -2 5,375 37,886 -8,279 -166 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 -2 5,375 37,886 -8,279 -166 0 0   EBIT / employee   -2 -2 5,375 37,886 -8,279 -166 0 0   Net earnings / employee   -52 -2 5,376 37,884 -8,888 4,468 0 0