Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSEN CONSULT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.4% 1.1% 0.8% 1.4% 0.9% 1.8% 6.9% 6.9%   Credit score (0-100)   79 86 91 77 88 70 35 35   Credit rating   A A AA A A A BBB BBB   Credit limit (kDKK)   109.8 956.0 1,862.1 199.9 1,715.7 11.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 646 0 0 0 0 0 0   Gross profit   133 207 191 71.0 -350 -268 0.0 0.0   EBITDA   -229 -195 -334 -228 -885 -749 0.0 0.0   EBIT   -1,016 -195 -346 -228 -885 -749 0.0 0.0   Pre-tax profit (PTP)   344.3 975.2 1,915.5 10,473.7 1,670.0 -1,144.6 0.0 0.0   Net earnings   270.3 975.2 1,752.4 10,429.8 1,533.7 -1,149.3 0.0 0.0   Pre-tax profit without non-rec. items   344 975 1,916 10,474 1,670 -1,145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,462 1,462 0.0 3,301 3,301 4,274 0.0 0.0   Shareholders equity total   18,079 17,426 19,070 22,618 24,039 21,727 20,362 20,362   Interest-bearing liabilities   60.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,677 17,775 19,679 23,127 24,549 22,351 20,362 20,362   Net Debt   -3,528 -6,135 -6,940 -4,781 -5,612 -3,174 -20,362 -20,362     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 646 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   133 207 191 71.0 -350 -268 0.0 0.0   Gross profit growth   -47.5% 56.1% -7.7% -62.8% 0.0% 23.3% 0.0% 0.0%   Employees   2 2 2 2 2 0 0 0   Employee growth %   100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   18,677 17,775 19,679 23,127 24,549 22,351 20,362 20,362   Balance sheet change%   -0.8% -4.8% 10.7% 17.5% 6.1% -9.0% -8.9% 0.0%   Added value   -229.2 -194.8 -334.1 -228.2 -884.7 -748.5 0.0 0.0   Added value %   0.0% -30.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,552 0 -1,473 3,301 0 973 -4,274 0   Net sales trend   0.0 0.0 -1.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% -30.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -30.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -767.0% -94.2% -181.1% -321.4% 253.1% 279.1% 0.0% 0.0%   Net Earnings %   0.0% 151.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 151.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 151.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   1.8% 5.6% 10.4% 49.2% 7.2% -4.9% 0.0% 0.0%   ROI %   1.9% 5.7% 10.5% 49.8% 7.2% -5.0% 0.0% 0.0%   ROE %   1.5% 5.5% 9.6% 50.0% 6.6% -5.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   96.8% 98.0% 96.9% 97.8% 97.9% 97.2% 100.0% 100.0%   Relative indebtedness %   0.0% 7.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -942.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,539.4% 3,148.8% 2,077.2% 2,095.4% 634.3% 424.1% 0.0% 0.0%   Gearing %   0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 178.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   20.1 155.0 24.5 67.2 58.0 32.9 0.0 0.0   Current Ratio   20.1 155.0 24.5 67.2 58.0 32.9 0.0 0.0   Cash and cash equivalent   3,588.1 6,135.0 6,939.8 4,781.0 5,612.2 3,174.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 6.3 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% 1,139.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   5,212.3 7,316.3 8,133.1 15,108.9 16,105.8 13,226.2 0.0 0.0   Net working capital %   0.0% 1,132.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 323 0 0 0 0 0 0   Added value / employee   -115 -97 -167 -114 -442 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -115 -97 -167 -114 -442 0 0 0   EBIT / employee   -508 -97 -173 -114 -442 0 0 0   Net earnings / employee   135 488 876 5,215 767 0 0 0