Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.E.H.J. A/S 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% 0.8% 0.8%   Bankruptcy risk   0.9% 1.0% 2.4% 0.9% 1.8% 1.1% 7.5% 7.5%   Credit score (0-100)   90 88 63 89 71 83 33 33   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   4,215.9 3,413.7 0.3 4,855.2 39.4 2,514.6 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   -3.9 -83.5 -132 -199 -184 -106 0.0 0.0   EBITDA   -3.9 -83.5 -132 -199 -184 -106 0.0 0.0   EBIT   -304 -83.5 -132 -499 -184 -106 0.0 0.0   Pre-tax profit (PTP)   17,835.6 3,205.9 -135.7 3,705.4 -453.2 686.2 0.0 0.0   Net earnings   17,819.6 2,770.3 -276.1 3,226.0 -333.4 659.2 0.0 0.0   Pre-tax profit without non-rec. items   17,836 3,206 -136 3,705 -453 686 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   300 300 300 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   57,646 60,308 59,922 63,035 62,587 63,128 59,750 59,750   Interest-bearing liabilities   6,369 7,532 7,139 6,582 508 297 0.0 0.0   Balance sheet total (assets)   71,973 74,233 75,472 79,457 72,892 72,986 59,750 59,750   Net Debt   -3,814 511 1,074 476 -4,184 -2,409 -59,750 -59,750     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   -3.9 -83.5 -132 -199 -184 -106 0.0 0.0   Gross profit growth   93.6% -2,035.5% -57.7% -50.9% 7.3% 42.3% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   71,973 74,233 75,472 79,457 72,892 72,986 59,750 59,750   Balance sheet change%   53.4% 3.1% 1.7% 5.3% -8.3% 0.1% -18.1% 0.0%   Added value   -3.9 -83.5 -131.6 -198.5 116.0 -106.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 0 0 -600 0 0 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 -5.0 -5.0 -5.0 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 (%)   7,776.6% 100.0% 100.0% 251.1% 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 %   30.4% 6.5% 3.4% 6.4% 5.8% 3.1% 0.0% 0.0%   ROI %   33.1% 5.7% 1.2% 6.8% 2.3% 3.6% 0.0% 0.0%   ROE %   36.5% 4.7% -0.5% 5.2% -0.5% 1.0% 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 %   80.1% 81.2% 79.4% 79.3% 85.9% 86.5% 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, %   97,589.4% -612.2% -815.9% -239.9% 2,273.4% 2,268.0% 0.0% 0.0%   Gearing %   11.0% 12.5% 11.9% 10.4% 0.8% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 7.8% 13.1% 13.8% 55.0% 398.1% 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   4.1 4.3 4.0 4.0 5.7 6.0 0.0 0.0   Current Ratio   4.1 4.3 4.0 4.0 5.7 6.0 0.0 0.0   Cash and cash equivalent   10,182.9 7,020.9 6,065.3 6,105.5 4,691.7 2,706.4 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   36,064.8 39,109.9 40,324.8 41,695.0 45,829.3 46,451.9 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0