Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACK FOGED HOLDING 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 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.8% 1.2% 1.0% 0.5% 0.6% 0.6% 7.9% 7.7%   Credit score (0-100)   93 83 87 99 98 95 31 32   Credit rating   AA A A AAA AA AA BB BB   Credit limit (kDKK)   4,413.7 1,378.2 3,690.7 7,047.3 9,451.6 8,562.9 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   232 -679 -24.0 3,158 10,177 217 0.0 0.0   EBITDA   209 -679 -24.0 3,158 10,177 -330 0.0 0.0   EBIT   -574 -1,609 -606 1,850 9,248 -602 0.0 0.0   Pre-tax profit (PTP)   6,387.0 5,794.0 3,770.0 9,347.3 12,806.6 3,759.8 0.0 0.0   Net earnings   6,180.0 6,361.0 2,840.0 9,856.9 10,130.9 3,397.0 0.0 0.0   Pre-tax profit without non-rec. items   6,387 5,794 3,770 9,347 12,807 3,760 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   52,748 57,025 59,799 55,808 25,126 25,005 0.0 0.0   Shareholders equity total   51,465 57,718 59,761 69,506 79,137 80,434 73,096 73,096   Interest-bearing liabilities   39,449 37,980 25,562 18,748 6,124 2,862 0.0 0.0   Balance sheet total (assets)   94,130 99,852 93,527 90,024 87,869 84,142 73,096 73,096   Net Debt   39,444 37,975 25,382 18,052 -33,211 -40,121 -73,096 -73,096     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   232 -679 -24.0 3,158 10,177 217 0.0 0.0   Gross profit growth   0.0% 0.0% 96.5% 0.0% 222.2% -97.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   94,130 99,852 93,527 90,024 87,869 84,142 73,096 73,096   Balance sheet change%   55.5% 6.1% -6.3% -3.7% -2.4% -4.2% -13.1% 0.0%   Added value   209.0 -679.0 -24.0 3,158.4 10,556.5 -329.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21,965 3,347 2,192 -5,299 -31,611 -393 -25,005 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 1.0 2.0 -1.0 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 (%)   -247.4% 237.0% 2,525.0% 58.6% 90.9% -276.7% 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 %   8.7% 7.5% 4.5% 11.4% 14.6% 4.6% 0.0% 0.0%   ROI %   8.9% 7.7% 4.8% 12.0% 14.9% 4.6% 0.0% 0.0%   ROE %   12.8% 11.7% 4.8% 15.3% 13.6% 4.3% 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 %   54.7% 57.8% 63.9% 77.2% 90.1% 95.6% 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, %   18,872.7% -5,592.8% -105,758.3% 571.6% -326.3% 12,172.0% 0.0% 0.0%   Gearing %   76.7% 65.8% 42.8% 27.0% 7.7% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 3.7% 1.8% 5.2% 1.6% 3.9% 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   0.1 0.2 0.5 2.2 8.0 57.2 0.0 0.0   Current Ratio   0.1 0.2 0.5 2.2 8.1 57.2 0.0 0.0   Cash and cash equivalent   5.0 5.0 180.0 695.5 39,335.3 42,982.6 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   -35,103.0 -20,917.0 -7,674.0 5,576.9 23,559.9 20,216.9 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 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 -165 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -165 0 0   EBIT / employee   0 0 0 0 0 -301 0 0   Net earnings / employee   0 0 0 0 0 1,698 0 0