Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESSEN HAIRSTYLE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5% 5.5%   Bankruptcy risk   9.8% 14.9% 5.6% 8.6% 18.5% 14.7% 18.2% 18.0%   Credit score (0-100)   26 15 41 27 7 13 8 8   Credit rating   BB BB BBB BB B BB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,441 2,145 2,579 2,939 3,095 2,730 0.0 0.0   EBITDA   96.2 -18.2 373 102 -216 -59.8 0.0 0.0   EBIT   -29.2 -201 237 16.7 -328 -90.9 0.0 0.0   Pre-tax profit (PTP)   -42.8 -219.1 223.2 7.0 -346.0 -105.7 0.0 0.0   Net earnings   -33.4 -177.8 174.0 4.9 -273.5 -84.6 0.0 0.0   Pre-tax profit without non-rec. items   -42.8 -219 223 7.0 -346 -106 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   493 310 174 154 62.6 31.4 0.0 0.0   Shareholders equity total   144 -33.8 140 145 -128 -213 -263 -263   Interest-bearing liabilities   187 275 0.0 0.0 191 26.8 263 263   Balance sheet total (assets)   1,110 1,001 1,881 2,312 1,220 602 0.0 0.0   Net Debt   126 171 -745 -601 67.1 -60.6 263 263     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,441 2,145 2,579 2,939 3,095 2,730 0.0 0.0   Gross profit growth   51.2% 48.9% 20.2% 14.0% 5.3% -11.8% -100.0% 0.0%   Employees   5 6 7 8 9 6 0 0   Employee growth %   0.0% 20.0% 16.7% 14.3% 12.5% -33.3% -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)   1,110 1,001 1,881 2,312 1,220 602 0 0   Balance sheet change%   114.8% -9.8% 87.9% 22.9% -47.2% -50.6% -100.0% 0.0%   Added value   96.2 -18.2 373.4 101.8 -242.9 -59.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   123 -366 -272 -105 -204 -62 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -2.0% -9.4% 9.2% 0.6% -10.6% -3.3% 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 %   -3.6% -18.8% 16.3% 0.8% -17.7% -8.4% 0.0% 0.0%   ROI %   -9.6% -63.9% 112.5% 6.2% -109.6% -83.7% 0.0% 0.0%   ROE %   -20.8% -31.1% 30.5% 3.4% -40.1% -9.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   13.0% -3.3% 7.5% 6.3% -9.5% -26.1% -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, %   131.0% -936.7% -199.6% -590.2% -31.1% 101.4% 0.0% 0.0%   Gearing %   129.8% -812.8% 0.0% 0.0% -148.3% -12.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 7.8% 10.2% 0.0% 23.8% 13.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.8 0.8 0.3 0.3 0.0 0.0   Current Ratio   0.7 0.7 1.0 1.1 0.8 0.7 0.0 0.0   Cash and cash equivalent   60.9 104.5 745.3 600.5 123.5 87.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -193.8 -239.1 -84.2 142.7 -296.4 -244.4 -131.5 -131.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   19 -3 53 13 -27 -10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 -3 53 13 -24 -10 0 0   EBIT / employee   -6 -34 34 2 -36 -15 0 0   Net earnings / employee   -7 -30 25 1 -30 -14 0 0