Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMA JESPER BLOCH 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% 1.5% 6.4%   Bankruptcy risk   1.8% 1.3% 1.6% 0.9% 1.0% 2.0% 14.8% 11.7%   Credit score (0-100)   74 82 75 88 87 67 14 20   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.3 40.9 4.9 214.9 226.0 0.3 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   2,757 2,984 3,038 3,025 4,550 4,102 0.0 0.0   EBITDA   521 834 755 822 1,085 332 0.0 0.0   EBIT   354 656 664 700 982 125 0.0 0.0   Pre-tax profit (PTP)   343.0 647.5 652.6 684.6 965.3 119.1 0.0 0.0   Net earnings   265.6 502.3 508.5 532.6 750.5 89.7 0.0 0.0   Pre-tax profit without non-rec. items   343 647 653 685 965 119 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   728 345 430 420 656 240 0.0 0.0   Shareholders equity total   1,121 1,104 1,112 1,645 1,895 1,085 505 505   Interest-bearing liabilities   0.0 64.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,108 1,895 2,709 2,697 2,886 1,835 505 505   Net Debt   -502 -794 -856 -1,010 -1,265 -991 -505 -505     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   2,757 2,984 3,038 3,025 4,550 4,102 0.0 0.0   Gross profit growth   -18.5% 8.3% 1.8% -0.4% 50.4% -9.9% -100.0% 0.0%   Employees   0 6 7 7 7 7 0 0   Employee growth %   0.0% 0.0% 16.7% 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)   2,108 1,895 2,709 2,697 2,886 1,835 505 505   Balance sheet change%   -4.0% -10.1% 42.9% -0.4% 7.0% -36.4% -72.5% 0.0%   Added value   520.9 834.3 754.5 822.3 1,105.0 331.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -333 -562 -6 -132 133 -623 -240 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 (%)   12.9% 22.0% 21.8% 23.1% 21.6% 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 %   16.5% 32.8% 28.8% 25.9% 35.2% 5.3% 0.0% 0.0%   ROI %   27.8% 55.8% 54.6% 48.1% 54.6% 8.3% 0.0% 0.0%   ROE %   21.4% 45.1% 45.9% 38.6% 42.4% 6.0% 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 %   53.2% 58.2% 41.1% 61.0% 65.7% 59.1% 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, %   -96.3% -95.2% -113.4% -122.8% -116.6% -298.9% 0.0% 0.0%   Gearing %   0.0% 5.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 26.3% 33.9% 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   1.2 1.7 1.4 2.0 2.3 2.1 0.0 0.0   Current Ratio   1.5 2.0 1.6 2.2 2.3 2.1 0.0 0.0   Cash and cash equivalent   501.7 859.1 856.0 1,009.7 1,265.1 991.4 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   435.0 779.7 810.9 1,246.5 1,274.3 850.9 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   0 139 108 117 158 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 139 108 117 155 47 0 0   EBIT / employee   0 109 95 100 140 18 0 0   Net earnings / employee   0 84 73 76 107 13 0 0