Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POUL DUE JENSENS FOND Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.2% 24.3% 1.0% 1.4% 1.6% 1.6% 6.6% 6.6%   Credit score (0-100)   39 3 85 77 73 75 36 36   Credit rating   BBB B A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 1,339,320.3 163,378.5 55,525.3 73,165.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   1,812,000 1,599,000 2,310,000 1,736,000 2,960,000 2,973,000 0.0 0.0   EBIT   1,812,000 1,599,000 2,310,000 1,736,000 2,960,000 2,973,000 0.0 0.0   Pre-tax profit (PTP)   1,884,000.0 1,914,000.0 2,583,000.0 1,077,000.0 3,554,000.0 3,785,000.0 0.0 0.0   Net earnings   1,884,000.0 1,914,000.0 2,528,000.0 1,283,000.0 3,430,000.0 3,610,000.0 0.0 0.0   Pre-tax profit without non-rec. items   1,884,000 1,914,000 2,583,000 1,077,000 3,554,000 3,785,000 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 4,000 4,000 12,000 11,000 0.0 0.0   Shareholders equity total   19,798,000 21,415,000 24,113,000 25,879,000 28,882,000 31,715,000 11,664,000 11,664,000   Interest-bearing liabilities   0.0 0.0 206,000 190,000 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,859,000 6,120,000 24,328,000 26,073,000 29,166,000 32,038,000 11,664,000 11,664,000   Net Debt   -13,000 -198,000 -6,901,000 -7,244,000 -8,688,000 -10,034,000 -11,664,000 -11,664,000     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   6 6 0 0 0 0 0 0   Employee growth %   -14.3% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,859,000 6,120,000 24,328,000 26,073,000 29,166,000 32,038,000 11,664,000 11,664,000   Balance sheet change%   9.1% -70.7% 297.5% 7.2% 11.9% 9.8% -63.6% 0.0%   Added value   1,812,000.0 1,599,000.0 2,310,000.0 1,736,000.0 2,960,000.0 2,973,000.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 4,000 0 8,000 -1,000 -11,000 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   9.4% 14.2% 18.1% 7.6% 12.9% 12.4% 0.0% 0.0%   ROI %   4.8% 5.6% 10.6% 7.6% 12.9% 12.5% 0.0% 0.0%   ROE %   9.9% 9.3% 11.1% 5.1% 12.5% 11.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.9% 50.0% 99.1% 99.3% 99.0% 99.0% 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, %   -0.7% -12.4% -298.7% -417.3% -293.5% -337.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.9% 0.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 163.1% 417.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   -0.3 -0.3 33.7 39.5 31.1 31.6 0.0 0.0   Current Ratio   -0.3 -0.3 33.7 39.5 31.1 31.6 0.0 0.0   Cash and cash equivalent   13,000.0 198,000.0 7,107,000.0 7,434,000.0 8,688,000.0 10,034,000.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   25,135,000.0 27,535,000.0 -61,000.0 -63,000.0 -96,000.0 -74,000.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   302,000 266,500 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   302,000 266,500 0 0 0 0 0 0   EBIT / employee   302,000 266,500 0 0 0 0 0 0   Net earnings / employee   314,000 319,000 0 0 0 0 0 0