Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JÆGERSBORG 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.0% 1.0% 1.1% 1.0% 1.4% 7.9% 7.8%   Credit score (0-100)   83 87 87 83 85 78 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   563.1 1,672.7 2,517.2 1,355.0 2,363.8 294.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,631 2,684 2,813 2,049 2,117 2,087 0.0 0.0   EBITDA   3,712 5,484 2,813 2,049 2,117 2,087 0.0 0.0   EBIT   3,171 4,084 12,113 4,349 7,012 1,587 0.0 0.0   Pre-tax profit (PTP)   2,777.6 2,834.8 11,799.0 5,426.7 6,111.3 483.8 0.0 0.0   Net earnings   2,166.6 2,008.1 9,203.2 4,232.0 4,766.8 407.4 0.0 0.0   Pre-tax profit without non-rec. items   2,778 2,835 11,799 5,427 6,111 484 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   52,000 53,400 62,700 65,000 70,200 69,700 0.0 0.0   Shareholders equity total   21,487 23,495 32,698 36,931 41,697 42,105 41,980 41,980   Interest-bearing liabilities   33,822 29,872 29,147 24,405 23,789 33,967 0.0 0.0   Balance sheet total (assets)   59,696 57,464 68,332 68,722 74,212 83,946 41,980 41,980   Net Debt   33,280 28,397 26,406 23,637 23,250 33,121 -41,980 -41,980     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,631 2,684 2,813 2,049 2,117 2,087 0.0 0.0   Gross profit growth   -1.5% 2.0% 4.8% -27.2% 3.3% -1.4% -100.0% 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)   59,696 57,464 68,332 68,722 74,212 83,946 41,980 41,980   Balance sheet change%   2.3% -3.7% 18.9% 0.6% 8.0% 13.1% -50.0% 0.0%   Added value   3,171.2 4,084.0 12,113.2 4,348.9 7,011.9 1,587.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,000 1,400 9,300 2,300 5,200 -500 -69,700 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   120.5% 152.2% 430.6% 212.3% 331.3% 76.0% 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 %   5.8% 8.8% 19.4% 9.0% 10.1% 2.6% 0.0% 0.0%   ROI %   5.9% 5.8% 19.9% 9.2% 10.2% 2.6% 0.0% 0.0%   ROE %   10.6% 8.9% 32.8% 12.2% 12.1% 1.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   36.0% 40.9% 47.9% 53.8% 56.2% 50.2% 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, %   896.7% 517.8% 938.7% 1,153.6% 1,098.4% 1,586.7% 0.0% 0.0%   Gearing %   157.4% 127.1% 89.1% 66.1% 57.1% 80.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.5% 1.3% 2.7% 4.5% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.5 0.8 0.4 0.3 0.5 0.0 0.0   Current Ratio   0.2 0.5 0.8 0.4 0.3 0.5 0.0 0.0   Cash and cash equivalent   542.2 1,475.3 2,741.2 768.1 538.5 845.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,271.3 -1,796.8 -783.4 -1,229.5 -1,281.7 -722.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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