Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jespers Blik 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  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   1.5% 1.2% 1.1% 1.0% 1.4% 2.0% 11.1% 10.6%   Credit score (0-100)   77 83 84 87 77 67 22 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.5 32.9 62.5 108.9 9.2 0.1 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   1,615 1,194 1,033 1,070 1,005 593 0.0 0.0   EBITDA   1,340 786 629 649 457 283 0.0 0.0   EBIT   1,095 602 445 465 273 98.8 0.0 0.0   Pre-tax profit (PTP)   1,042.2 579.4 427.9 453.3 255.3 92.3 0.0 0.0   Net earnings   807.1 450.7 331.6 349.1 198.8 71.4 0.0 0.0   Pre-tax profit without non-rec. items   1,042 579 428 453 255 92.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   857 708 929 948 647 528 407 407   Interest-bearing liabilities   523 473 157 338 342 167 0.0 0.0   Balance sheet total (assets)   1,819 1,740 1,594 1,851 1,348 918 407 407   Net Debt   194 -97.1 -434 -390 -485 -403 -285 -285     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   1,615 1,194 1,033 1,070 1,005 593 0.0 0.0   Gross profit growth   0.0% -26.0% -13.5% 3.6% -6.1% -41.0% -100.0% 0.0%   Employees   1 1 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)   1,819 1,740 1,594 1,851 1,348 918 407 407   Balance sheet change%   0.0% -4.3% -8.4% 16.1% -27.1% -31.9% -55.6% 0.0%   Added value   1,339.9 785.8 629.3 649.2 457.5 282.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   797 -368 -368 -368 -368 -368 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 2019/6 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 (%)   67.8% 50.4% 43.1% 43.5% 27.2% 16.7% 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 %   60.2% 33.8% 26.7% 27.0% 17.1% 9.3% 0.0% 0.0%   ROI %   79.3% 47.0% 39.3% 39.2% 24.0% 12.5% 0.0% 0.0%   ROE %   94.2% 57.6% 40.5% 37.2% 24.9% 12.2% 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 %   47.1% 40.7% 58.3% 51.2% 48.0% 57.6% 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, %   14.5% -12.4% -68.9% -60.1% -106.1% -142.6% 0.0% 0.0%   Gearing %   61.0% 66.8% 16.9% 35.6% 52.9% 31.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.1% 4.5% 5.5% 4.8% 5.4% 5.1% 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   0.7 0.8 1.5 1.6 1.5 2.0 0.0 0.0   Current Ratio   0.8 0.9 1.6 1.7 1.6 2.2 0.0 0.0   Cash and cash equivalent   328.7 570.1 590.9 727.7 827.2 569.8 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   -185.5 -150.8 350.5 561.5 396.6 426.4 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   1,340 786 629 649 457 283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,340 786 629 649 457 283 0 0   EBIT / employee   1,095 602 445 465 273 99 0 0   Net earnings / employee   807 451 332 349 199 71 0 0