Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PU JENSEN 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% 0.3% 0.3%   Bankruptcy risk   1.1% 0.8% 0.8% 0.7% 0.8% 1.5% 8.3% 8.3%   Credit score (0-100)   85 93 92 93 93 74 30 30   Credit rating   A AA AA AA AA A BB BB   Credit limit (kDKK)   298.4 912.8 1,040.2 1,102.4 1,125.0 41.4 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   154 170 154 159 166 -97.0 0.0 0.0   EBITDA   154 170 154 159 166 -551 0.0 0.0   EBIT   118 134 118 123 130 -627 0.0 0.0   Pre-tax profit (PTP)   46.2 1,657.7 2,247.1 1,595.8 1,368.2 118.7 0.0 0.0   Net earnings   115.9 1,452.4 1,908.4 1,335.1 1,597.0 46.7 0.0 0.0   Pre-tax profit without non-rec. items   46.2 1,658 2,247 1,596 1,368 119 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   1,920 1,885 1,849 1,813 1,777 2,061 0.0 0.0   Shareholders equity total   8,531 9,929 11,782 12,117 12,714 11,761 10,636 10,636   Interest-bearing liabilities   957 894 789 722 659 993 0.0 0.0   Balance sheet total (assets)   9,578 10,923 12,844 13,099 13,499 13,069 10,636 10,636   Net Debt   -3,949 -4,994 -7,186 -7,288 -5,366 -9,436 -10,636 -10,636     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   154 170 154 159 166 -97.0 0.0 0.0   Gross profit growth   -1.5% 9.9% -9.0% 3.1% 4.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   9,578 10,923 12,844 13,099 13,499 13,069 10,636 10,636   Balance sheet change%   -1.0% 14.0% 17.6% 2.0% 3.1% -3.2% -18.6% 0.0%   Added value   154.3 169.5 154.3 159.2 165.5 -551.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -72 -72 -72 -72 -72 208 -2,061 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 -1.0 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 (%)   76.8% 78.8% 76.8% 77.5% 78.3% 646.9% 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 %   5.5% 16.4% 19.0% 12.6% 20.0% 0.9% 0.0% 0.0%   ROI %   5.5% 16.4% 19.2% 12.8% 20.1% 0.9% 0.0% 0.0%   ROE %   1.4% 15.7% 17.6% 11.2% 12.9% 0.4% 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 %   89.1% 90.9% 91.7% 92.5% 94.2% 90.0% 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, %   -2,558.5% -2,945.5% -4,656.1% -4,578.6% -3,241.9% 1,711.1% 0.0% 0.0%   Gearing %   11.2% 9.0% 6.7% 6.0% 5.2% 8.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.2% 2.2% 1.4% 4.6% 186.2% 0.7% 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   35.7 48.6 32.1 37.1 79.8 16.0 0.0 0.0   Current Ratio   35.7 48.6 32.1 37.1 79.8 16.0 0.0 0.0   Cash and cash equivalent   4,905.3 5,887.5 7,975.1 8,010.1 6,025.5 10,429.4 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   2,118.3 1,688.4 162.6 581.1 1,485.2 3,720.0 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 0 0 0 0 -551 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -551 0 0   EBIT / employee   0 0 0 0 0 -627 0 0   Net earnings / employee   0 0 0 0 0 47 0 0