Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER GRØNFELDT 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   1.0% 0.6% 1.1% 1.8% 1.1% 0.8% 7.1% 7.1%   Credit score (0-100)   89 98 83 70 85 92 34 34   Credit rating   A AA A A A AA BBB BBB   Credit limit (kDKK)   1,241.3 2,128.5 685.9 8.2 879.0 2,017.2 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   368 -19.0 6.0 499 -149 -207 0.0 0.0   EBITDA   282 -98.0 -49.0 447 -149 -207 0.0 0.0   EBIT   254 -126 -77.0 419 -149 -207 0.0 0.0   Pre-tax profit (PTP)   1,563.0 2,684.0 2,377.0 -3,449.0 1,602.0 5,113.1 0.0 0.0   Net earnings   1,547.0 2,530.0 1,704.0 -3,357.0 1,531.0 4,284.8 0.0 0.0   Pre-tax profit without non-rec. items   1,563 2,684 2,377 -3,449 1,602 5,113 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   1,490 1,461 1,433 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,971 19,393 20,766 17,037 18,288 22,455 19,554 19,554   Interest-bearing liabilities   677 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Balance sheet total (assets)   18,900 19,810 21,628 17,047 18,297 23,214 19,554 19,554   Net Debt   -10,837 -11,970 -15,431 -10,725 -14,466 -19,337 -19,554 -19,554     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   368 -19.0 6.0 499 -149 -207 0.0 0.0   Gross profit growth   475.0% 0.0% 0.0% 8,216.7% 0.0% -39.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   -99.9% 0.0% 0.0% 0.0% -100.0% 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)   18,900 19,810 21,628 17,047 18,297 23,214 19,554 19,554   Balance sheet change%   5.0% 4.8% 9.2% -21.2% 7.3% 26.9% -15.8% 0.0%   Added value   282.0 -98.0 -49.0 447.0 -121.0 -207.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -970 -577 -55 -975 -495 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   69.0% 663.2% -1,283.3% 84.0% 100.0% 100.0% 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 %   11.2% 15.0% 13.4% 0.4% 13.5% 28.3% 0.0% 0.0%   ROI %   11.2% 15.2% 13.8% 0.4% 13.5% 28.9% 0.0% 0.0%   ROE %   9.0% 13.5% 8.5% -17.8% 8.7% 21.0% 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 %   95.1% 97.9% 96.0% 99.9% 100.0% 96.7% 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, %   -3,842.9% 12,214.3% 31,491.8% -2,399.3% 9,708.7% 9,338.7% 0.0% 0.0%   Gearing %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.9% 64.7% 0.0% 0.0% 0.0% 967,797.5% 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   65.4 66.5 102.2 1,336.9 1,612.1 2,495.1 0.0 0.0   Current Ratio   65.4 66.5 102.2 1,336.9 1,612.1 2,495.1 0.0 0.0   Cash and cash equivalent   11,514.0 11,970.0 15,431.0 10,725.0 14,466.0 19,337.2 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   5,199.0 4,881.0 3,194.0 4,657.0 4,305.0 2,761.8 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  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   282 -98 -49 447 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   282 -98 -49 447 0 0 0 0   EBIT / employee   254 -126 -77 419 0 0 0 0   Net earnings / employee   1,547 2,530 1,704 -3,357 0 0 0 0