Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jensens Motorcykler 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   1.2% 1.4% 0.9% 1.2% 1.4% 1.2% 7.1% 6.9%   Credit score (0-100)   84 79 88 80 77 80 34 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   431.4 91.1 1,269.2 299.0 95.9 319.0 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 0 0 0 0 0 0 0   Gross profit   7,499 6,134 6,220 7,047 8,780 7,738 0.0 0.0   EBITDA   2,336 628 2,517 2,843 2,851 2,546 0.0 0.0   EBIT   2,318 481 2,215 2,724 2,767 2,334 0.0 0.0   Pre-tax profit (PTP)   1,997.8 178.4 2,134.5 2,486.8 2,363.4 1,221.7 0.0 0.0   Net earnings   1,453.9 197.6 1,707.6 2,023.3 2,150.0 943.7 0.0 0.0   Pre-tax profit without non-rec. items   1,998 178 2,134 2,487 2,363 1,222 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   1,278 3,929 4,211 524 1,536 1,565 0.0 0.0   Shareholders equity total   14,503 14,701 16,408 11,715 11,265 11,608 11,108 11,108   Interest-bearing liabilities   22,673 28,674 10,202 18,343 25,847 19,704 0.0 0.0   Balance sheet total (assets)   43,674 48,144 34,065 36,102 42,088 35,267 11,108 11,108   Net Debt   22,673 28,674 10,202 18,343 25,847 19,704 -11,108 -11,108     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 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   7,499 6,134 6,220 7,047 8,780 7,738 0.0 0.0   Gross profit growth   12.4% -18.2% 1.4% 13.3% 24.6% -11.9% -100.0% 0.0%   Employees   15 16 10 10 13 12 0 0   Employee growth %   0.0% 6.7% -37.5% 0.0% 30.0% -7.7% -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)   43,674 48,144 34,065 36,102 42,088 35,267 11,108 11,108   Balance sheet change%   27.5% 10.2% -29.2% 6.0% 16.6% -16.2% -68.5% 0.0%   Added value   2,335.7 627.5 2,516.7 2,843.2 2,885.5 2,545.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   664 2,504 -19 -3,806 927 -183 -1,565 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 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% 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 (%)   30.9% 7.8% 35.6% 38.7% 31.5% 30.2% 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 %   5.9% 2.1% 6.0% 7.6% 7.2% 6.0% 0.0% 0.0%   ROI %   6.9% 2.4% 7.0% 9.3% 8.3% 6.8% 0.0% 0.0%   ROE %   10.6% 1.4% 11.0% 14.4% 18.7% 8.3% 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 %   33.2% 30.5% 48.2% 32.9% 27.1% 34.2% 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, %   970.7% 4,569.6% 405.4% 645.1% 906.5% 774.0% 0.0% 0.0%   Gearing %   156.3% 195.1% 62.2% 156.6% 229.5% 169.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 3.0% 1.8% 1.3% 2.1% 4.9% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.5 1.2 1.6 1.4 1.3 1.4 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 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 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   13,015.1 6,075.6 10,044.6 9,188.6 9,760.3 10,247.5 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 2018/12 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 0 0 0 0 0 0 0   Added value / employee   156 39 252 284 222 212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 39 252 284 219 212 0 0   EBIT / employee   155 30 221 272 213 195 0 0   Net earnings / employee   97 12 171 202 165 79 0 0