Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKOBSEN EJENDOMME 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 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% 0.3% 0.3%   Bankruptcy risk   2.6% 2.7% 2.3% 2.9% 2.6% 2.1% 18.2% 18.2%   Credit score (0-100)   63 62 65 56 61 66 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  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   214 196 205 170 182 225 0.0 0.0   EBITDA   214 196 205 170 182 225 0.0 0.0   EBIT   194 176 185 153 167 207 0.0 0.0   Pre-tax profit (PTP)   107.2 95.6 105.7 80.6 97.1 123.8 0.0 0.0   Net earnings   83.6 74.2 77.5 -58.5 72.4 93.1 0.0 0.0   Pre-tax profit without non-rec. items   107 95.6 106 80.6 97.1 124 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   2,873 2,852 2,836 2,820 2,805 2,793 0.0 0.0   Shareholders equity total   93.6 168 245 187 259 352 227 227   Interest-bearing liabilities   2,769 2,674 2,608 2,550 2,469 2,349 0.0 0.0   Balance sheet total (assets)   2,988 2,980 2,963 2,834 2,825 2,816 227 227   Net Debt   2,768 2,674 2,602 2,548 2,459 2,326 -227 -227     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   214 196 205 170 182 225 0.0 0.0   Gross profit growth   8.7% -8.1% 4.2% -17.2% 7.4% 23.4% -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)   2,988 2,980 2,963 2,834 2,825 2,816 227 227   Balance sheet change%   -0.7% -0.3% -0.6% -4.3% -0.3% -0.3% -91.9% 0.0%   Added value   213.7 196.5 204.8 169.6 183.3 224.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -40 -36 -33 -30 -30 -2,793 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 (%)   90.6% 89.7% 90.4% 90.4% 91.7% 91.9% 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 %   6.5% 5.9% 6.2% 5.3% 5.9% 7.4% 0.0% 0.0%   ROI %   6.7% 6.2% 6.5% 5.5% 6.1% 7.6% 0.0% 0.0%   ROE %   161.4% 56.7% 37.5% -27.1% 32.5% 30.4% 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 %   3.1% 5.6% 8.3% 6.6% 9.2% 12.5% 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, %   1,295.0% 1,360.9% 1,270.3% 1,502.2% 1,350.3% 1,034.8% 0.0% 0.0%   Gearing %   2,956.6% 1,593.5% 1,063.4% 1,365.3% 952.4% 666.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 3.0% 2.8% 2.8% 3.5% 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   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.9 0.0 6.5 2.4 10.0 22.8 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 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   -746.0 -774.7 -805.0 -972.3 -1,011.5 -1,033.5 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   214 196 205 170 183 225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   214 196 205 170 182 225 0 0   EBIT / employee   194 176 185 153 167 207 0 0   Net earnings / employee   84 74 77 -58 72 93 0 0