Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMAET EBERHARD & JØRGENSEN 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 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% 2.1% 2.1%   Bankruptcy risk   1.0% 1.2% 0.8% 0.9% 0.7% 0.8% 8.9% 8.7%   Credit score (0-100)   87 83 91 88 94 90 28 28   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   300.7 136.6 477.6 393.5 655.1 506.7 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   4,134 3,938 4,326 4,408 5,084 3,439 0.0 0.0   EBITDA   1,194 963 1,290 1,076 2,112 955 0.0 0.0   EBIT   550 428 694 435 1,533 543 0.0 0.0   Pre-tax profit (PTP)   304.5 144.1 646.8 382.6 1,633.8 518.2 0.0 0.0   Net earnings   234.5 109.1 417.9 294.4 1,270.3 401.2 0.0 0.0   Pre-tax profit without non-rec. items   304 144 647 383 1,634 518 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   4,921 4,373 4,295 4,521 4,258 3,900 0.0 0.0   Shareholders equity total   4,426 4,435 4,653 4,447 5,318 4,969 3,719 3,719   Interest-bearing liabilities   2,390 1,882 1,183 954 1,371 950 0.0 0.0   Balance sheet total (assets)   7,917 7,557 7,805 7,907 8,658 7,626 3,719 3,719   Net Debt   1,266 1,346 1,131 943 1,015 613 -3,719 -3,719     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   4,134 3,938 4,326 4,408 5,084 3,439 0.0 0.0   Gross profit growth   -41.0% -4.7% 9.9% 1.9% 15.3% -32.4% -100.0% 0.0%   Employees   8 8 9 8 7 6 0 0   Employee growth %   -11.1% 0.0% 12.5% -11.1% -12.5% -14.3% -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)   7,917 7,557 7,805 7,907 8,658 7,626 3,719 3,719   Balance sheet change%   -13.4% -4.5% 3.3% 1.3% 9.5% -11.9% -51.2% 0.0%   Added value   1,194.5 963.4 1,290.4 1,075.9 2,173.9 955.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -326 -1,083 -674 -414 -842 -771 -3,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   13.3% 10.9% 16.1% 9.9% 30.2% 15.8% 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 %   6.6% 5.6% 9.1% 5.6% 20.6% 7.4% 0.0% 0.0%   ROI %   7.3% 6.0% 10.3% 6.9% 25.2% 8.6% 0.0% 0.0%   ROE %   4.6% 2.5% 9.2% 6.5% 26.0% 7.8% 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 %   55.9% 58.7% 59.6% 56.2% 61.4% 65.2% 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, %   106.0% 139.7% 87.7% 87.7% 48.1% 64.1% 0.0% 0.0%   Gearing %   54.0% 42.4% 25.4% 21.5% 25.8% 19.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 13.5% 3.5% 5.3% 6.1% 7.2% 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   0.9 1.3 1.3 1.1 1.7 1.7 0.0 0.0   Current Ratio   1.1 1.6 1.8 1.3 2.0 2.1 0.0 0.0   Cash and cash equivalent   1,124.4 536.4 52.0 10.8 355.9 337.8 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   174.8 1,142.6 1,527.3 862.6 2,180.4 1,888.8 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   149 120 143 134 311 159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 120 143 134 302 159 0 0   EBIT / employee   69 53 77 54 219 90 0 0   Net earnings / employee   29 14 46 37 181 67 0 0