Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS JENSEN TRANSPORT 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 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   0.8% 1.9% 1.9% 2.1% 0.7% 0.7% 7.3% 7.3%   Credit score (0-100)   94 71 70 67 95 93 33 33   Credit rating   AA A A A AA AA BBB BBB   Credit limit (kDKK)   1,868.0 3.1 4.0 1.8 3,242.3 3,079.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30,237 0.0 0.0 0.0 45,262 49,337 0.0 0.0   EBITDA   11,889 2,209 2,625 1,628 14,629 14,532 0.0 0.0   EBIT   2,558 2,209 2,625 1,628 3,730 3,276 0.0 0.0   Pre-tax profit (PTP)   2,637.8 1,704.0 2,134.0 1,487.0 3,716.0 3,087.2 0.0 0.0   Net earnings   2,090.1 1,704.0 2,134.0 1,487.0 2,916.7 2,470.0 0.0 0.0   Pre-tax profit without non-rec. items   2,638 2,209 2,625 1,628 3,716 3,087 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   39,267 0.0 0.0 0.0 38,927 47,469 0.0 0.0   Shareholders equity total   14,085 15,788 17,919 19,405 22,322 21,794 15,917 15,917   Interest-bearing liabilities   12,698 0.0 0.0 0.0 14,057 13,876 0.0 0.0   Balance sheet total (assets)   65,783 62,280 73,387 80,630 79,590 85,697 15,917 15,917   Net Debt   12,492 0.0 0.0 0.0 10,895 12,767 -15,917 -15,917     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 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   30,237 0.0 0.0 0.0 45,262 49,337 0.0 0.0   Gross profit growth   19.3% -100.0% 0.0% 0.0% 0.0% 9.0% -100.0% 0.0%   Employees   35 0 0 0 51 54 0 0   Employee growth %   34.6% -100.0% 0.0% 0.0% 0.0% 5.9% -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)   65,783 62,280 73,387 80,630 79,590 85,697 15,917 15,917   Balance sheet change%   5.0% -5.3% 17.8% 9.9% -1.3% 7.7% -81.4% 0.0%   Added value   11,888.8 2,209.0 2,625.0 1,628.0 3,729.5 14,531.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,020 -39,267 0 0 28,027 -2,714 -47,469 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 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.5% 0.0% 0.0% 0.0% 8.2% 6.6% 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 %   5.5% 3.4% 3.9% 2.1% 5.4% 5.4% 0.0% 0.0%   ROI %   6.5% 3.8% 3.9% 2.1% 6.1% 6.7% 0.0% 0.0%   ROE %   16.0% 11.4% 12.7% 8.0% 14.0% 11.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   21.4% 100.0% 100.0% 100.0% 28.0% 25.4% 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, %   105.1% 0.0% 0.0% 0.0% 74.5% 87.9% 0.0% 0.0%   Gearing %   90.2% 0.0% 0.0% 0.0% 63.0% 63.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 0.0% 0.0% 0.0% 9.0% 9.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.0 0.0 0.0 1.4 1.3 0.0 0.0   Current Ratio   1.0 0.0 0.0 0.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   206.2 0.0 0.0 0.0 3,162.4 1,108.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 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   1,083.6 0.0 0.0 0.0 10,552.0 8,307.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   340 0 0 0 73 269 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   340 0 0 0 287 269 0 0   EBIT / employee   73 0 0 0 73 61 0 0   Net earnings / employee   60 0 0 0 57 46 0 0