Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACK FOGED 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.5% 0.7% 0.4% 0.6% 0.6% 0.6% 7.0% 6.9%   Credit score (0-100)   99 96 100 96 97 96 34 35   Credit rating   AAA AA AAA AA AA AA BBB BBB   Credit limit (kDKK)   4,072.9 4,831.9 3,154.8 2,363.2 3,296.1 4,177.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,414 37,939 23,456 29,581 34,639 32,236 0.0 0.0   EBITDA   12,248 22,386 7,538 12,869 15,805 16,028 0.0 0.0   EBIT   11,012 20,716 5,443 10,635 13,489 13,787 0.0 0.0   Pre-tax profit (PTP)   11,252.0 21,116.0 5,904.0 10,621.0 13,282.0 13,802.5 0.0 0.0   Net earnings   8,773.0 16,467.0 4,617.0 8,278.0 10,347.0 10,809.1 0.0 0.0   Pre-tax profit without non-rec. items   11,252 21,116 5,904 10,621 13,282 13,802 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,734 10,340 10,040 12,184 13,778 14,999 0.0 0.0   Shareholders equity total   28,691 33,158 21,775 14,052 19,399 24,209 23,709 23,709   Interest-bearing liabilities   9.0 4.0 2.0 4,176 170 170 0.0 0.0   Balance sheet total (assets)   39,225 48,418 31,830 28,990 28,856 35,210 23,709 23,709   Net Debt   -6,027 -4,416 -5,426 3,933 -3,929 -13,239 -23,709 -23,709     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   23,414 37,939 23,456 29,581 34,639 32,236 0.0 0.0   Gross profit growth   70.2% 62.0% -38.2% 26.1% 17.1% -6.9% -100.0% 0.0%   Employees   25 32 33 33 40 34 0 0   Employee growth %   38.9% 28.0% 3.1% 0.0% 21.2% -15.0% -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)   39,225 48,418 31,830 28,990 28,856 35,210 23,709 23,709   Balance sheet change%   46.3% 23.4% -34.3% -8.9% -0.5% 22.0% -32.7% 0.0%   Added value   12,248.0 22,386.0 7,538.0 12,869.0 15,723.0 16,027.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   339 3,936 -2,395 -90 -722 -1,020 -14,999 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   47.0% 54.6% 23.2% 36.0% 38.9% 42.8% 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 %   34.2% 48.3% 14.9% 35.8% 46.8% 43.4% 0.0% 0.0%   ROI %   45.4% 65.1% 20.1% 49.6% 67.7% 62.6% 0.0% 0.0%   ROE %   36.1% 53.2% 16.8% 46.2% 61.9% 49.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   73.1% 68.5% 68.4% 48.5% 67.2% 68.8% 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, %   -49.2% -19.7% -72.0% 30.6% -24.9% -82.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 29.7% 0.9% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   411.1% 1,092.3% 2,400.0% 12.4% 11.3% 66.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.2 2.9 2.3 1.1 1.7 2.0 0.0 0.0   Current Ratio   3.4 3.1 2.6 1.3 1.9 2.2 0.0 0.0   Cash and cash equivalent   6,036.0 4,420.0 5,428.0 243.0 4,099.0 13,408.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   24,393.0 25,618.0 13,558.0 3,908.0 7,196.0 10,990.3 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   490 700 228 390 393 471 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   490 700 228 390 395 471 0 0   EBIT / employee   440 647 165 322 337 405 0 0   Net earnings / employee   351 515 140 251 259 318 0 0