Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSEN SEEDS 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 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.1% 3.0% 2.1% 0.8% 0.5% 1.7% 7.0% 6.9%   Credit score (0-100)   69 58 68 90 99 71 34 35   Credit rating   A BBB A A AAA A BBB BBB   Credit limit (kDKK)   5.8 0.0 5.8 5,045.3 9,387.3 49.7 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   0.0 0.0 0.0 38,478 68,574 32,629 0.0 0.0   EBITDA   27,497 66,931 18,755 17,289 40,839 7,281 0.0 0.0   EBIT   27,497 66,931 18,755 11,446 34,588 987 0.0 0.0   Pre-tax profit (PTP)   21,355.0 50,838.0 13,426.0 -462.4 21,953.7 -14,275.4 0.0 0.0   Net earnings   21,355.0 50,838.0 13,426.0 -2,828.2 14,716.6 -14,565.3 0.0 0.0   Pre-tax profit without non-rec. items   27,497 66,931 18,755 -462 21,954 -14,275 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   0.0 0.0 0.0 63,803 62,228 58,301 0.0 0.0   Shareholders equity total   72,677 103,516 66,941 51,113 65,830 51,264 49,264 49,264   Interest-bearing liabilities   0.0 0.0 0.0 60,007 66,435 51,886 0.0 0.0   Balance sheet total (assets)   97,141 146,248 136,329 128,888 154,435 126,844 49,264 49,264   Net Debt   0.0 0.0 0.0 60,007 66,435 51,886 -49,264 -49,264     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   0.0 0.0 0.0 38,478 68,574 32,629 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 78.2% -52.4% -100.0% 0.0%   Employees   33 43 43 40 47 47 0 0   Employee growth %   10.0% 30.3% 0.0% -7.0% 17.5% 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)   97,141 146,248 136,329 128,888 154,435 126,844 49,264 49,264   Balance sheet change%   0.4% 50.6% -6.8% -5.5% 19.8% -17.9% -61.2% 0.0%   Added value   27,497.0 66,931.0 18,755.0 17,289.1 40,431.2 7,280.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 57,960 -7,825 -10,221 -58,301 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   0.0% 0.0% 0.0% 29.7% 50.4% 3.0% 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 %   28.4% 55.0% 13.3% 0.2% 16.7% -10.2% 0.0% 0.0%   ROI %   28.4% 55.0% 13.3% 0.2% 18.5% -11.0% 0.0% 0.0%   ROE %   28.7% 57.7% 15.8% -4.8% 25.2% -24.9% 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 %   100.0% 100.0% 100.0% 37.8% 41.0% 35.4% 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, %   0.0% 0.0% 0.0% 347.1% 162.7% 712.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 117.4% 100.9% 101.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.4% 2.8% 0.0% 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   0.0 0.0 0.0 0.7 1.0 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.7 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   0.0 0.0 0.0 -20,859.1 6,206.9 10,859.2 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  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   833 1,557 436 432 860 155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   833 1,557 436 432 869 155 0 0   EBIT / employee   833 1,557 436 286 736 21 0 0   Net earnings / employee   647 1,182 312 -71 313 -310 0 0