Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FINN HARTUNG JØRGENSEN 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 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   5.3% 8.5% 5.5% 4.9% 7.8% 6.5% 18.0% 18.0%   Credit score (0-100)   44 30 41 43 31 35 8 8   Credit rating   BBB BB BBB BBB BB BBB B B   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 0.0 -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   305 -93.0 137 322 -29.4 88.5 0.0 0.0   EBITDA   178 -211 95.7 314 -40.0 79.5 0.0 0.0   EBIT   168 -221 85.7 296 -57.6 73.2 0.0 0.0   Pre-tax profit (PTP)   76.9 -294.6 10.6 218.4 -147.1 -53.5 0.0 0.0   Net earnings   76.9 -294.6 10.6 218.4 -147.1 -53.5 0.0 0.0   Pre-tax profit without non-rec. items   76.9 -295 10.6 218 -147 -53.5 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   485 475 465 479 461 455 0.0 0.0   Shareholders equity total   345 50.4 61.0 279 132 78.9 -233 -233   Interest-bearing liabilities   1,135 996 943 776 629 835 233 233   Balance sheet total (assets)   2,423 1,119 1,200 1,364 1,172 1,082 0.0 0.0   Net Debt   1,135 996 943 776 629 835 233 233     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   305 -93.0 137 322 -29.4 88.5 0.0 0.0   Gross profit growth   -29.7% 0.0% 0.0% 136.0% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   2,423 1,119 1,200 1,364 1,172 1,082 0 0   Balance sheet change%   30.0% -53.8% 7.2% 13.7% -14.0% -7.7% -100.0% 0.0%   Added value   178.0 -211.5 95.7 313.8 -40.0 79.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -20 -20 28 -67 -13 -343 -112   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   55.1% 238.1% 62.8% 91.9% 195.8% 82.7% 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 %   7.8% -12.5% 7.4% 23.1% -4.5% 6.5% 0.0% 0.0%   ROI %   18.2% -17.5% 8.4% 28.8% -6.3% 8.7% 0.0% 0.0%   ROE %   25.1% -149.1% 19.1% 128.3% -71.4% -50.6% 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 %   14.2% 4.5% 5.1% 20.5% 11.3% 7.3% -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, %   637.6% -471.0% 985.1% 247.2% -1,572.2% 1,050.2% 0.0% 0.0%   Gearing %   329.0% 1,978.1% 1,546.3% 277.6% 475.1% 1,058.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.8% 6.9% 7.7% 9.1% 12.7% 17.3% 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   0.9 0.6 0.6 0.8 0.7 0.6 0.0 0.0   Current Ratio   0.9 0.6 0.6 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.1 0.0 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   -139.9 -424.5 -403.9 -199.3 -328.8 -376.0 -116.6 -116.6   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   178 -211 96 314 -40 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   178 -211 96 314 -40 79 0 0   EBIT / employee   168 -221 86 296 -58 73 0 0   Net earnings / employee   77 -295 11 218 -147 -53 0 0