Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BADEN-JENSEN 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 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 0.8% 1.4% 6.9% 6.9%   Credit score (0-100)   98 97 97 95 93 77 35 35   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   2,252.2 2,327.6 2,224.9 2,357.3 2,274.7 211.3 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 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22,336 22,575 22,232 24,171 25,464 28,233 0.0 0.0   EBITDA   5,440 5,726 4,551 6,162 6,788 9,324 0.0 0.0   EBIT   5,051 5,595 4,320 5,869 6,289 8,318 0.0 0.0   Pre-tax profit (PTP)   5,033.0 5,556.0 4,344.5 5,734.4 5,467.9 6,795.4 0.0 0.0   Net earnings   4,050.0 4,081.0 3,370.4 4,422.8 4,199.0 5,225.0 0.0 0.0   Pre-tax profit without non-rec. items   5,033 5,556 4,344 5,734 5,468 6,795 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   989 310 642 550 1,171 2,927 0.0 0.0   Shareholders equity total   16,343 16,424 16,795 17,868 18,067 19,292 10,492 10,492   Interest-bearing liabilities   9,651 13,010 13,758 20,649 25,087 10,417 0.0 0.0   Balance sheet total (assets)   40,232 48,808 47,758 59,002 63,499 73,672 10,492 10,492   Net Debt   9,626 11,397 13,730 20,630 25,065 10,396 -10,492 -10,492     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   22,336 22,575 22,232 24,171 25,464 28,233 0.0 0.0   Gross profit growth   13.0% 1.1% -1.5% 8.7% 5.4% 10.9% -100.0% 0.0%   Employees   32 34 36 36 36 37 0 0   Employee growth %   39.1% 6.3% 5.9% 0.0% 0.0% 2.8% -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)   40,232 48,808 47,758 59,002 63,499 73,672 10,492 10,492   Balance sheet change%   -5.8% 21.3% -2.2% 23.5% 7.6% 16.0% -85.8% 0.0%   Added value   5,440.0 5,726.0 4,551.3 6,161.7 6,581.7 9,323.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -527 -810 100 -384 123 750 -2,927 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 2022/4 2022 2023/4 2023 2024/4 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 (%)   22.6% 24.8% 19.4% 24.3% 24.7% 29.5% 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 %   12.9% 13.4% 9.7% 11.7% 10.7% 12.4% 0.0% 0.0%   ROI %   19.5% 21.1% 14.9% 17.2% 15.7% 23.3% 0.0% 0.0%   ROE %   24.1% 24.9% 20.3% 25.5% 23.4% 28.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   40.6% 33.7% 35.2% 30.3% 28.5% 26.2% 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, %   176.9% 199.0% 301.7% 334.8% 369.3% 111.5% 0.0% 0.0%   Gearing %   59.1% 79.2% 81.9% 115.6% 138.9% 54.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.5% 2.6% 2.9% 4.7% 9.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.7 0.6 0.7 0.5 0.5 0.7 0.0 0.0   Current Ratio   1.6 1.5 1.6 1.4 1.4 2.1 0.0 0.0   Cash and cash equivalent   25.0 1,613.0 27.8 19.4 21.8 21.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   13,578.0 15,454.0 16,131.8 17,410.5 16,901.4 36,451.2 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 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   170 168 126 171 183 252 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   170 168 126 171 189 252 0 0   EBIT / employee   158 165 120 163 175 225 0 0   Net earnings / employee   127 120 94 123 117 141 0 0