Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S JÆGERVEJ SKJERN Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.7% 9.7% 5.7% 2.9% 3.1% 3.4% 15.5% 15.5%   Credit score (0-100)   62 25 39 57 55 54 13 13   Credit rating   BBB BB BBB BBB BBB BBB BB 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)  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   457 0 0 0 0 0 0 0   Gross profit   393 317 402 420 435 459 0.0 0.0   EBITDA   281 260 344 359 371 389 0.0 0.0   EBIT   266 53.0 328 342 354 345 0.0 0.0   Pre-tax profit (PTP)   98.9 -153.5 130.2 162.3 180.1 177.2 0.0 0.0   Net earnings   98.9 -153.5 130.2 162.3 180.1 177.2 0.0 0.0   Pre-tax profit without non-rec. items   98.9 -153 130 162 180 177 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   4,507 4,300 4,285 4,344 4,427 4,382 0.0 0.0   Shareholders equity total   -551 -434 -253 308 515 722 -5,864 -5,864   Interest-bearing liabilities   4,650 4,100 3,865 3,678 3,400 3,138 5,864 5,864   Balance sheet total (assets)   4,600 4,330 4,437 4,509 4,495 4,435 0.0 0.0   Net Debt   4,626 4,098 3,842 3,516 3,332 3,116 5,864 5,864     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   457 0 0 0 0 0 0 0   Net sales growth   -3.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   393 317 402 420 435 459 0.0 0.0   Gross profit growth   -7.6% -19.3% 26.6% 4.6% 3.6% 5.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   4,600 4,330 4,437 4,509 4,495 4,435 0 0   Balance sheet change%   -24.1% -5.9% 2.5% 1.6% -0.3% -1.3% -100.0% 0.0%   Added value   281.4 260.3 343.5 359.2 370.9 389.1 0.0 0.0   Added value %   61.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -415 -31 43 65 -88 -4,382 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   61.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   58.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   67.6% 16.7% 81.7% 81.4% 81.3% 75.1% 0.0% 0.0%   Net Earnings %   21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   25.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.7% 1.1% 6.9% 7.4% 7.9% 7.7% 0.0% 0.0%   ROI %   5.2% 1.2% 8.2% 8.7% 9.0% 8.9% 0.0% 0.0%   ROE %   3.8% -3.4% 3.0% 6.8% 43.8% 28.6% 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 %   -10.7% -9.1% -5.6% 6.8% 11.5% 16.3% -100.0% -100.0%   Relative indebtedness %   1,126.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,121.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,643.6% 1,574.0% 1,118.2% 978.9% 897.5% 800.8% 0.0% 0.0%   Gearing %   -843.8% -945.5% -1,525.0% 1,196.1% 660.0% 434.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.7% 5.0% 4.8% 4.9% 5.1% 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   0.1 0.0 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.2 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   24.0 2.4 23.4 162.1 68.3 22.0 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 %   20.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -586.5 -746.8 -780.1 -509.3 -673.8 -695.6 -2,932.2 -2,932.2   Net working capital %   -128.3% 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   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 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0