Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jesper Grønlund 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  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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   11.9% 12.2% 5.6% 6.7% 6.4% 6.6% 8.6% 8.5%   Credit score (0-100)   21 19 39 35 36 36 29 29   Credit rating   BB 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   0 0 0 0 0 0 0 0   Gross profit   -5.7 -4.1 276 369 1,668 1,459 0.0 0.0   EBITDA   -5.7 -4.1 81.0 -76.5 868 762 0.0 0.0   EBIT   -5.7 -4.1 -117 -372 101 537 0.0 0.0   Pre-tax profit (PTP)   -5.0 -3.3 -117.5 -372.4 101.3 528.7 0.0 0.0   Net earnings   -3.9 -2.6 -91.6 -290.4 78.1 412.4 0.0 0.0   Pre-tax profit without non-rec. items   -5.0 -3.3 -117 -372 101 529 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   0.0 0.0 1,034 800 456 289 0.0 0.0   Shareholders equity total   17.5 14.9 523 233 311 723 673 673   Interest-bearing liabilities   0.0 6.3 1,030 1,172 246 152 0.0 0.0   Balance sheet total (assets)   24.4 26.2 1,799 1,607 1,112 1,452 673 673   Net Debt   -1.3 6.0 1,006 956 130 -317 -489 -489     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   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   -5.7 -4.1 276 369 1,668 1,459 0.0 0.0   Gross profit growth   27.2% 27.3% 0.0% 33.6% 352.0% -12.5% -100.0% 0.0%   Employees   0 0 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)   24 26 1,799 1,607 1,112 1,452 673 673   Balance sheet change%   -14.1% 7.4% 6,771.0% -10.7% -30.8% 30.6% -53.6% 0.0%   Added value   -5.7 -4.1 81.0 -76.5 396.5 762.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,204 -591 -1,172 -453 -289 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 1.0 2.0 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 %   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 (%)   100.0% 100.0% -42.3% -100.8% 6.1% 36.8% 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 %   -18.8% -13.0% -12.8% -21.8% 7.5% 42.3% 0.0% 0.0%   ROI %   -25.5% -17.0% -14.5% -24.6% 10.2% 75.6% 0.0% 0.0%   ROE %   -19.9% -15.9% -34.0% -76.8% 28.7% 79.7% 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 %   71.8% 57.0% 29.1% 14.5% 28.0% 49.8% 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, %   23.0% -144.3% 1,241.4% -1,249.7% 15.0% -41.7% 0.0% 0.0%   Gearing %   0.0% 41.9% 196.7% 503.2% 79.2% 21.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.1% 0.1% 0.0% 6.7% 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   3.5 2.3 0.3 0.4 0.5 1.3 0.0 0.0   Current Ratio   3.5 2.3 0.3 0.4 0.5 1.3 0.0 0.0   Cash and cash equivalent   1.3 0.3 23.7 216.3 116.0 469.6 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   17.5 14.9 -844.4 -842.7 -390.6 250.3 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  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 81 -76 397 762 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 81 -76 868 762 0 0   EBIT / employee   0 0 -117 -372 101 537 0 0   Net earnings / employee   0 0 -92 -290 78 412 0 0