Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byggefirmaet Jens Hansens eftf. 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.9% 8.7% 16.6% 13.9% 9.9% 11.4% 19.5% 19.3%   Credit score (0-100)   36 29 10 15 24 20 6 7   Credit rating   BBB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 -0.0 -0.0 -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 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   712 1,913 2,239 3,345 2,724 519 0.0 0.0   EBITDA   249 -39.2 -1,103 -1,351 -1,218 -2,076 0.0 0.0   EBIT   160 -61.7 -1,250 -1,636 -1,534 -2,076 0.0 0.0   Pre-tax profit (PTP)   147.5 -78.2 -1,358.2 -2,066.2 -1,877.3 -2,512.6 0.0 0.0   Net earnings   114.0 -125.5 -983.2 -1,643.1 -1,465.2 -1,858.7 0.0 0.0   Pre-tax profit without non-rec. items   147 -78.2 -1,358 -2,066 -1,877 -2,513 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   411 157 2,437 2,888 3,360 0.0 0.0 0.0   Shareholders equity total   414 289 -695 -2,338 -3,803 -5,662 -5,962 -5,962   Interest-bearing liabilities   655 563 3,829 8,075 8,073 7,062 5,962 5,962   Balance sheet total (assets)   1,371 2,062 5,357 7,291 5,606 1,579 0.0 0.0   Net Debt   314 458 3,586 8,075 7,967 6,994 5,962 5,962     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   712 1,913 2,239 3,345 2,724 519 0.0 0.0   Gross profit growth   -25.3% 168.6% 17.1% 49.4% -18.6% -80.9% -100.0% 0.0%   Employees   5 10 10 10 10 6 0 0   Employee growth %   66.7% 100.0% 0.0% 0.0% 0.0% -40.0% -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)   1,371 2,062 5,357 7,291 5,606 1,579 0 0   Balance sheet change%   -49.7% 50.4% 159.8% 36.1% -23.1% -71.8% -100.0% 0.0%   Added value   249.0 -39.2 -1,103.1 -1,351.0 -1,249.0 -2,075.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -218 -277 2,134 166 156 -3,360 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   22.5% -3.2% -55.8% -48.9% -56.3% -399.8% 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 %   7.8% -3.6% -30.8% -20.8% -15.5% -24.9% 0.0% 0.0%   ROI %   9.5% -6.1% -52.9% -27.5% -18.2% -27.4% 0.0% 0.0%   ROE %   24.0% -35.7% -34.8% -26.0% -22.7% -51.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   30.2% 13.9% -11.5% -24.3% -40.4% -78.2% -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, %   126.1% -1,168.2% -325.1% -597.7% -654.3% -337.0% 0.0% 0.0%   Gearing %   158.2% 195.0% -551.1% -345.4% -212.3% -124.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.8% 4.9% 7.3% 5.0% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 1.0 0.4 0.4 0.2 0.2 0.0 0.0   Current Ratio   1.0 1.1 0.5 0.5 0.2 0.2 0.0 0.0   Cash and cash equivalent   340.7 104.9 242.9 0.0 106.3 67.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   45.3 141.0 -3,164.1 -5,259.5 -7,198.1 -5,661.6 -2,980.8 -2,980.8   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 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   50 -4 -110 -135 -125 -346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   50 -4 -110 -135 -122 -346 0 0   EBIT / employee   32 -6 -125 -164 -153 -346 0 0   Net earnings / employee   23 -13 -98 -164 -147 -310 0 0