Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jensgård ApS 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  2018 2019/4 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% 0.6% 0.6%   Bankruptcy risk   2.4% 2.2% 2.4% 1.7% 1.3% 1.4% 7.8% 7.7%   Credit score (0-100)   66 68 63 72 79 77 31 32   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   -0.0 0.3 0.1 27.2 227.3 130.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 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 2,235 2,405 2,405 2,405   Gross profit   174 201 357 706 1,182 1,058 0.0 0.0   EBITDA   -251 -228 -265 92.3 182 70.8 0.0 0.0   EBIT   -688 -596 -817 -550 -531 -591 0.0 0.0   Pre-tax profit (PTP)   -1,439.9 -1,190.6 -1,674.8 -1,437.6 -1,371.9 -1,427.6 0.0 0.0   Net earnings   -1,011.4 -833.5 -1,272.5 -1,036.4 -1,001.7 -1,037.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,440 -1,191 -1,675 -1,438 -1,372 -1,428 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   114,859 116,584 124,766 129,482 129,787 129,288 0.0 0.0   Shareholders equity total   -886 8,280 7,008 19,971 18,969 17,932 17,792 17,792   Interest-bearing liabilities   118,262 108,853 119,211 110,134 111,618 112,060 0.0 0.0   Balance sheet total (assets)   117,766 117,851 126,599 131,458 131,260 130,804 17,792 17,792   Net Debt   116,272 108,631 118,625 109,083 111,320 111,528 -17,792 -17,792     See the entire balance sheet 1000.0 Volume  2018 2019/4 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 2,235 2,405 2,405 2,405   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 7.6% 0.0% 0.0%   Gross profit   174 201 357 706 1,182 1,058 0.0 0.0   Gross profit growth   0.0% 15.1% 77.9% 97.8% 67.4% -10.5% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   117,766 117,851 126,599 131,458 131,260 130,804 17,792 17,792   Balance sheet change%   0.0% 0.1% 7.4% 3.8% -0.2% -0.3% -86.4% 0.0%   Added value   -251.1 -228.4 -264.5 92.3 111.0 70.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 5.0% 2.9% 0.0% 0.0%   Investments   114,643 1,334 7,594 3,993 -489 -1,161 -129,288 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 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% 8.2% 2.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -23.8% -24.6% 0.0% 0.0%   EBIT to gross profit (%)   -394.7% -297.0% -228.8% -77.9% -44.9% -55.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -44.8% -43.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -12.9% -15.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -61.4% -59.4% 0.0% 0.0%   ROA %   -0.6% -0.5% -0.7% -0.4% -0.4% -0.4% 0.0% 0.0%   ROI %   -0.6% -0.5% -0.7% -0.4% -0.4% -0.4% 0.0% 0.0%   ROE %   -0.9% -1.3% -16.6% -7.7% -5.1% -5.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -0.7% 7.0% 5.5% 15.2% 14.5% 13.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5,007.4% 4,673.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 4,994.0% 4,650.9% -739.6% -739.6%   Net int. bear. debt to EBITDA, %   -46,302.8% -47,560.3% -44,844.8% 118,196.4% 61,109.0% 157,483.8% 0.0% 0.0%   Gearing %   -13,342.3% 1,314.6% 1,701.2% 551.5% 588.4% 624.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 0.5% 0.8% 0.8% 0.8% 0.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 5.3 4.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 5.3 4.6 0.0 0.0   Cash and cash equivalent   1,990.1 222.2 585.5 1,050.5 298.0 531.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 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 40.4 33.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 43.8 27.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 65.9% 63.0% 739.6% 739.6%   Net working capital   -115,821.0 -108,223.1 -117,750.8 -109,348.3 1,193.4 1,185.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 53.4% 49.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 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 1,117 1,203 0 0   Added value / employee   -251 -228 -132 46 55 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -251 -228 -132 46 91 35 0 0   EBIT / employee   -688 -596 -408 -275 -266 -295 0 0   Net earnings / employee   -1,011 -834 -636 -518 -501 -519 0 0