Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS OG VIKTOR LUDVIGSEN 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1%   Bankruptcy risk   4.9% 4.8% 7.3% 4.7% 4.2% 0.0% 18.4% 16.3%   Credit score (0-100)   47 47 34 46 48 0 7 10   Credit rating   BBB BBB BBB BBB BBB N/A B BB   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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   732 562 543 672 721 0.0 0.0 0.0   EBITDA   206 169 11.9 197 251 0.0 0.0 0.0   EBIT   29.8 -4.7 -139 51.4 140 0.0 0.0 0.0   Pre-tax profit (PTP)   -26.6 -61.3 -196.1 14.4 121.8 0.0 0.0 0.0   Net earnings   1.7 -70.2 -153.0 11.0 95.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -26.6 -61.3 -196 14.4 122 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Tangible assets total   980 806 896 765 703 0.0 0.0 0.0   Shareholders equity total   312 241 88.4 99.4 194 0.0 0.0 0.0   Interest-bearing liabilities   701 484 797 790 662 0.0 0.0 0.0   Balance sheet total (assets)   1,506 1,224 1,347 1,201 1,148 0.0 0.0 0.0   Net Debt   701 484 797 790 662 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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   732 562 543 672 721 0.0 0.0 0.0   Gross profit growth   0.0% -23.2% -3.5% 23.9% 7.2% -100.0% 0.0% 0.0%   Employees   2 2 2 2 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,506 1,224 1,347 1,201 1,148 0 0 0   Balance sheet change%   0.0% -18.7% 10.1% -10.8% -4.4% -100.0% 0.0% 0.0%   Added value   206.3 169.2 11.9 197.0 285.2 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   803 -348 -61 -277 -173 -703 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 0.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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 (%)   4.1% -0.8% -25.7% 7.6% 19.4% 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 %   2.0% -0.3% -10.8% 4.0% 11.9% 0.0% 0.0% 0.0%   ROI %   2.2% -0.4% -13.3% 4.9% 14.3% 0.0% 0.0% 0.0%   ROE %   0.5% -25.4% -92.8% 11.7% 64.7% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Equity ratio %   20.7% 19.7% 6.6% 8.3% 16.9% 0.0% 0.0% 0.0%   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, %   339.9% 286.3% 6,712.9% 400.8% 263.7% 0.0% 0.0% 0.0%   Gearing %   225.1% 200.7% 900.9% 794.3% 340.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 9.5% 8.9% 4.7% 2.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Quick Ratio   0.5 0.4 0.5 0.4 0.4 0.0 0.0 0.0   Current Ratio   0.6 0.6 0.7 0.4 0.5 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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   -289.2 -282.0 -237.8 -536.7 -432.3 0.0 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   103 85 6 99 143 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   103 85 6 99 126 0 0 0   EBIT / employee   15 -2 -70 26 70 0 0 0   Net earnings / employee   1 -35 -76 5 48 0 0 0