Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GEORG JENSEN RETAIL A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 3.6% 3.6%   Bankruptcy risk   0.7% 0.6% 0.7% 0.8% 0.8% 0.8% 7.4% 7.4%   Credit score (0-100)   96 98 95 92 92 91 33 33   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   7,775.9 8,492.1 8,295.0 8,818.2 7,641.3 7,740.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   53,122 52,555 53,265 38,646 18,127 19,779 0.0 0.0   EBITDA   1,217 6,764 20,800 6,174 4,597 3,790 0.0 0.0   EBIT   1,217 1,610 8,864 4,286 2,738 1,952 0.0 0.0   Pre-tax profit (PTP)   1,166.0 1,388.0 8,786.0 4,088.0 3,553.0 3,348.0 0.0 0.0   Net earnings   264.0 453.0 4,697.0 3,188.0 2,771.0 1,747.0 0.0 0.0   Pre-tax profit without non-rec. items   1,166 1,388 8,786 4,088 3,553 3,348 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,899 10,194 8,118 6,347 5,880 4,712 0.0 0.0   Shareholders equity total   66,184 66,637 71,334 74,522 77,293 79,040 78,459 78,459   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 9,280 0.0 0.0   Balance sheet total (assets)   78,391 78,193 86,575 88,083 92,696 99,297 78,459 78,459   Net Debt   -13,048 -17,854 -5,382 -33,096 -16,674 -861 -78,459 -78,459     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   53,122 52,555 53,265 38,646 18,127 19,779 0.0 0.0   Gross profit growth   -6.5% -1.1% 1.4% -27.4% -53.1% 9.1% -100.0% 0.0%   Employees   0 39 0 29 31 35 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 6.9% 12.9% -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)   78,391 78,193 86,575 88,083 92,696 99,297 78,459 78,459   Balance sheet change%   -5.2% -0.3% 10.7% 1.7% 5.2% 7.1% -21.0% 0.0%   Added value   1,217.0 6,764.0 20,800.0 6,174.0 4,626.0 3,790.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -816 -8,791 -23,776 -3,659 -2,326 -3,006 -4,712 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   2.3% 3.1% 16.6% 11.1% 15.1% 9.9% 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 %   1.5% 2.1% 10.8% 4.9% 4.2% 3.6% 0.0% 0.0%   ROI %   1.7% 2.3% 12.2% 5.6% 4.7% 4.0% 0.0% 0.0%   ROE %   0.4% 0.7% 6.8% 4.4% 3.7% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   80.5% 81.3% 78.4% 81.1% 83.4% 79.6% 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, %   -1,072.1% -264.0% -25.9% -536.1% -362.7% -22.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.0% 0.0% 0.0% 0.0% 3.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.5 3.5 5.2 6.7 6.0 4.5 0.0 0.0   Current Ratio   5.8 7.1 7.0 9.0 7.8 5.9 0.0 0.0   Cash and cash equivalent   13,048.0 17,854.0 5,382.0 33,096.0 16,674.0 10,141.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 20.2 11.2 31.1 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   40,070.0 44,490.0 61,642.0 66,572.0 71,030.0 74,180.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 173 0 213 149 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 173 0 213 148 108 0 0   EBIT / employee   0 41 0 148 88 56 0 0   Net earnings / employee   0 12 0 110 89 50 0 0