Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jensen & Lund 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% 1.5% 1.5%   Bankruptcy risk   14.7% 7.5% 9.2% 8.1% 6.0% 6.7% 13.3% 13.0%   Credit score (0-100)   15 34 26 29 38 34 17 18   Credit rating   BB BB BB BB BBB BBB 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   1,095 3,832 5,637 2,983 10,003 2,595 0.0 0.0   EBITDA   252 2,242 2,886 135 7,287 -7.6 0.0 0.0   EBIT   220 2,210 2,846 135 7,282 -11.6 0.0 0.0   Pre-tax profit (PTP)   224.0 2,157.3 2,806.6 88.1 7,242.7 40.6 0.0 0.0   Net earnings   173.0 1,677.7 2,187.5 65.6 5,648.5 31.4 0.0 0.0   Pre-tax profit without non-rec. items   224 2,157 2,807 88.1 7,243 40.6 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   126 223 0.0 24.8 19.8 15.8 0.0 0.0   Shareholders equity total   245 1,815 1,892 366 6,014 1,046 996 996   Interest-bearing liabilities   24.0 82.1 8.2 149 8.3 1,273 0.0 0.0   Balance sheet total (assets)   627 2,780 2,956 1,006 10,076 2,580 996 996   Net Debt   -114 -1,211 -2,284 -142 -4,899 186 -996 -996     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   1,095 3,832 5,637 2,983 10,003 2,595 0.0 0.0   Gross profit growth   195.9% 250.0% 47.1% -47.1% 235.4% -74.1% -100.0% 0.0%   Employees   2 2 4 5 5 4 0 0   Employee growth %   0.0% 0.0% 100.0% 25.0% 0.0% -20.0% -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)   627 2,780 2,956 1,006 10,076 2,580 996 996   Balance sheet change%   91.2% 343.4% 6.3% -66.0% 901.7% -74.4% -61.4% 0.0%   Added value   252.0 2,242.2 2,886.4 135.4 7,282.4 -7.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 64 -263 25 -10 -8 -16 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   20.1% 57.7% 50.5% 4.5% 72.8% -0.4% 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 %   50.7% 129.7% 99.2% 6.8% 131.8% 1.3% 0.0% 0.0%   ROI %   77.2% 194.9% 149.6% 11.2% 223.5% 2.0% 0.0% 0.0%   ROE %   109.1% 162.9% 118.0% 5.8% 177.1% 0.9% 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 %   39.1% 65.3% 64.0% 36.3% 59.7% 40.5% 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, %   -45.2% -54.0% -79.1% -105.1% -67.2% -2,430.7% 0.0% 0.0%   Gearing %   9.8% 4.5% 0.4% 40.8% 0.1% 121.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   36.7% 98.6% 87.3% 59.9% 77.9% 6.6% 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   1.6 2.6 2.7 1.5 2.5 1.6 0.0 0.0   Current Ratio   1.6 2.6 2.7 1.5 2.5 1.6 0.0 0.0   Cash and cash equivalent   138.0 1,293.4 2,292.3 291.6 4,907.1 1,087.4 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% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   182.0 1,570.4 1,861.8 316.1 5,969.6 924.7 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   126 1,121 722 27 1,456 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   126 1,121 722 27 1,457 -2 0 0   EBIT / employee   110 1,105 712 27 1,456 -3 0 0   Net earnings / employee   87 839 547 13 1,130 8 0 0