Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Find O. Jensen Industri 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   15.5% 8.8% 4.3% 4.7% 3.3% 4.0% 17.3% 17.2%   Credit score (0-100)   14 29 47 44 54 49 9 10   Credit rating   BB BB BBB BBB 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 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   798 1,316 1,198 1,243 1,381 1,333 0.0 0.0   EBITDA   -754 33.9 -73.1 84.9 522 105 0.0 0.0   EBIT   -764 23.5 -83.5 31.5 479 37.1 0.0 0.0   Pre-tax profit (PTP)   -775.4 16.7 -88.3 84.3 471.5 27.7 0.0 0.0   Net earnings   -775.4 16.7 -88.3 84.3 454.6 16.7 0.0 0.0   Pre-tax profit without non-rec. items   -775 16.7 -88.3 84.3 471 27.7 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   31.1 20.8 10.4 172 254 186 0.0 0.0   Shareholders equity total   -725 -735 -823 -891 -436 -419 -469 -469   Interest-bearing liabilities   700 776 1,026 1,190 1,081 1,056 469 469   Balance sheet total (assets)   210 399 597 708 1,064 985 0.0 0.0   Net Debt   535 623 712 1,073 626 592 469 469     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   798 1,316 1,198 1,243 1,381 1,333 0.0 0.0   Gross profit growth   -72.6% 65.1% -9.0% 3.8% 11.1% -3.5% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   210 399 597 708 1,064 985 0 0   Balance sheet change%   -86.4% 90.3% 49.6% 18.4% 50.3% -7.4% -100.0% 0.0%   Added value   -753.8 33.9 -73.1 84.9 532.4 105.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -21 -21 108 39 -136 -186 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 -1.0 1.0 2.0 3.0 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 (%)   -95.8% 1.8% -7.0% 2.5% 34.7% 2.8% 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 %   -61.8% 2.3% -6.5% 6.2% 31.0% 2.6% 0.0% 0.0%   ROI %   -95.4% 3.2% -9.3% 8.4% 42.2% 3.5% 0.0% 0.0%   ROE %   -139.5% 5.5% -17.7% 12.9% 51.3% 1.6% 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 %   -77.6% -64.8% -58.0% -55.7% -29.1% -29.9% -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, %   -71.0% 1,837.2% -974.1% 1,264.9% 120.0% 563.4% 0.0% 0.0%   Gearing %   -96.5% -105.6% -124.7% -133.6% -248.0% -251.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.9% 0.5% 0.8% 0.7% 0.9% 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   0.2 0.3 0.4 0.3 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.3 0.4 0.3 0.5 0.6 0.0 0.0   Cash and cash equivalent   164.9 153.4 314.2 116.7 455.0 463.4 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   -756.6 -755.7 -833.7 -1,062.6 -690.1 -605.5 -234.7 -234.7   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   0 0 0 0 0 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 105 0 0   EBIT / employee   0 0 0 0 0 37 0 0   Net earnings / employee   0 0 0 0 0 17 0 0