Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GEORG JENSEN A/S

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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% 2.3% 2.3%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.5% 1.2% 6.2% 6.1%   Credit score (0-100)   0 0 0 0 99 81 38 38   Credit rating   N/A N/A N/A N/A AAA A BBB BBB   Credit limit (mDKK)   0.0 35.5 28.3 42.6 45.4 8.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 614 596 723 811 684 684 684   Gross profit   0.0 614 596 723 249 173 0.0 0.0   EBITDA   0.0 -20.0 -39.0 70.0 124 6.6 0.0 0.0   EBIT   0.0 -20.0 -39.0 70.0 89.3 -36.9 0.0 0.0   Pre-tax profit (PTP)   0.0 -48.0 -45.0 67.0 68.6 -85.5 0.0 0.0   Net earnings   0.0 -48.0 -45.0 67.0 167.3 -80.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -20.0 -39.0 70.0 68.6 -85.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 22.6 37.6 0.0 0.0   Shareholders equity total   0.0 231 172 241 324 243 92.1 92.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 339 383 0.0 0.0   Balance sheet total (assets)   0.0 874 844 842 786 747 92.1 92.1   Net Debt   0.0 0.0 0.0 0.0 249 311 -69.7 -69.7     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 614 596 723 811 684 684 684   Net sales growth   0.0% 0.0% -2.9% 21.3% 12.2% -15.7% 0.0% 0.0%   Gross profit   0.0 614 596 723 249 173 0.0 0.0   Gross profit growth   0.0% 0.0% -2.9% 21.3% -65.6% -30.5% -100.0% 0.0%   Employees   0 225 203 193 192 178 0 0   Employee growth %   0.0% 0.0% -9.8% -4.9% -0.5% -7.3% -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)   0 874 844 842 786 747 92 92   Balance sheet change%   0.0% 0.0% -3.4% -0.2% -6.6% -5.0% -87.7% 0.0%   Added value   0.0 -20.0 -39.0 70.0 89.3 6.6 0.0 0.0   Added value %   0.0% -3.3% -6.5% 9.7% 11.0% 1.0% 0.0% 0.0%   Investments   0 0 0 0 30 -34 -52 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% -3.3% -6.5% 9.7% 15.3% 1.0% 0.0% 0.0%   EBIT %   0.0% -3.3% -6.5% 9.7% 11.0% -5.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -3.3% -6.5% 9.7% 35.9% -21.3% 0.0% 0.0%   Net Earnings %   0.0% -7.8% -7.6% 9.3% 20.6% -11.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -7.8% -7.6% 9.3% 24.9% -5.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -3.3% -6.5% 9.7% 8.5% -12.5% 0.0% 0.0%   ROA %   0.0% -2.3% -4.5% 8.3% 13.3% -2.2% 0.0% 0.0%   ROI %   0.0% -2.3% -4.5% 8.3% 14.4% -2.7% 0.0% 0.0%   ROE %   0.0% -20.8% -22.3% 32.4% 59.3% -28.3% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 41.2% 32.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 56.7% 73.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 45.7% 62.7% -10.2% -10.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 201.0% 4,686.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 104.7% 157.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 23.5% 18.9% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 89.2 72.2 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 26.7 40.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 31.4 27.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 62.6% 67.7% 10.2% 10.2%   Net working capital   0.0 0.0 0.0 0.0 56.8 -28.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 7.0% -4.1% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 3 3 4 4 4 0 0   Added value / employee   0 -0 -0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -0 -0 0 1 0 0 0   EBIT / employee   0 -0 -0 0 0 -0 0 0   Net earnings / employee   0 -0 -0 0 1 -0 0 0