Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGENIØRFIRMAET FINN R. JACOBSEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   1.6% 2.2% 1.1% 7.2% 2.6% 1.2% 11.6% 9.4%   Credit score (0-100)   76 68 85 34 59 81 19 26   Credit rating   A BBB A BBB BBB A BB BB   Credit limit (kDKK)   7.2 0.1 193.9 0.0 0.0 78.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,807 1,803 2,338 445 1,381 1,888 0.0 0.0   EBITDA   410 31.0 678 -972 -27.6 972 0.0 0.0   EBIT   409 16.2 663 -987 -42.5 958 0.0 0.0   Pre-tax profit (PTP)   402.6 8.1 653.2 -1,004.6 -53.6 955.7 0.0 0.0   Net earnings   313.5 6.0 509.8 -780.6 -55.7 745.2 0.0 0.0   Pre-tax profit without non-rec. items   403 8.1 653 -1,005 -53.6 956 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   72.8 58.0 43.5 29.0 14.0 0.0 0.0 0.0   Shareholders equity total   2,518 2,524 3,033 1,753 1,697 2,442 2,317 2,317   Interest-bearing liabilities   0.0 0.0 169 171 216 134 0.0 0.0   Balance sheet total (assets)   4,522 3,517 4,377 2,395 2,233 3,259 2,317 2,317   Net Debt   -2,121 -1,507 -2,218 -810 -308 -1,106 -2,317 -2,317     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,807 1,803 2,338 445 1,381 1,888 0.0 0.0   Gross profit growth   7.7% -35.8% 29.7% -81.0% 210.0% 36.7% -100.0% 0.0%   Employees   0 0 4 4 4 4 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)   4,522 3,517 4,377 2,395 2,233 3,259 2,317 2,317   Balance sheet change%   -1.5% -22.2% 24.5% -45.3% -6.8% 46.0% -28.9% 0.0%   Added value   410.2 31.0 677.6 -972.4 -28.0 971.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   72 -30 -29 -29 -30 -28 0 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   14.6% 0.9% 28.4% -221.6% -3.1% 50.7% 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 %   9.0% 0.4% 16.9% -29.1% -1.8% 34.9% 0.0% 0.0%   ROI %   17.3% 0.7% 23.2% -38.5% -2.2% 42.7% 0.0% 0.0%   ROE %   13.3% 0.2% 18.3% -32.6% -3.2% 36.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   55.7% 71.8% 69.3% 73.2% 76.0% 74.9% 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, %   -517.2% -4,858.3% -327.3% 83.3% 1,118.5% -113.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.6% 9.8% 12.7% 5.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.1% 10.5% 5.8% 1.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.8 2.2 2.3 2.4 2.4 2.9 0.0 0.0   Current Ratio   2.2 3.4 3.2 3.6 4.0 3.9 0.0 0.0   Cash and cash equivalent   2,121.4 1,506.8 2,386.5 981.5 523.9 1,240.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,392.6 2,413.2 2,936.6 1,667.8 1,627.0 2,386.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 169 -243 -7 243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 169 -243 -7 243 0 0   EBIT / employee   0 0 166 -247 -11 239 0 0   Net earnings / employee   0 0 127 -195 -14 186 0 0