Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K. HARDY JENSEN & SØN 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7%   Bankruptcy risk   5.4% 4.1% 3.1% 3.1% 22.1% 30.3% 20.1% 16.6%   Credit score (0-100)   44 50 58 57 3 1 5 11   Credit rating   BBB BBB BBB BBB B C B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   718 653 654 630 112 -19.3 0.0 0.0   EBITDA   309 53.3 257 338 -58.5 -19.3 0.0 0.0   EBIT   234 -21.7 182 296 -58.5 -19.3 0.0 0.0   Pre-tax profit (PTP)   190.8 147.9 169.3 298.5 -49.8 -25.1 0.0 0.0   Net earnings   190.8 192.7 128.9 232.8 -38.8 -25.1 0.0 0.0   Pre-tax profit without non-rec. items   191 148 169 299 -49.8 -25.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   263 188 113 70.0 0.0 0.0 0.0 0.0   Shareholders equity total   97.1 290 419 531 293 268 67.6 67.6   Interest-bearing liabilities   261 72.4 0.0 0.0 101 106 0.0 0.0   Balance sheet total (assets)   704 641 652 833 473 401 67.6 67.6   Net Debt   261 -207 -150 -362 -360 -295 -67.6 -67.6     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   718 653 654 630 112 -19.3 0.0 0.0   Gross profit growth   -33.3% -9.0% 0.1% -3.6% -82.2% 0.0% 0.0% 0.0%   Employees   1 2 1 1 1 0 0 0   Employee growth %   -66.7% 100.0% -50.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   704 641 652 833 473 401 68 68   Balance sheet change%   1.5% -8.8% 1.6% 27.8% -43.2% -15.4% -83.1% 0.0%   Added value   308.7 53.3 256.9 338.2 -16.0 -19.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -150 -150 -150 -85 -70 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   32.5% -3.3% 27.8% 46.9% -52.1% 100.0% 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 %   32.5% 25.9% 28.2% 40.2% -7.0% -4.4% 0.0% 0.0%   ROI %   70.8% 48.4% 46.8% 61.9% -9.7% -5.0% 0.0% 0.0%   ROE %   48.3% 99.6% 36.4% 49.0% -9.4% -9.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   13.8% 45.2% 64.2% 63.8% 61.8% 66.8% 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, %   84.5% -388.8% -58.2% -107.1% 615.8% 1,528.5% 0.0% 0.0%   Gearing %   268.9% 25.0% 0.0% 0.0% 34.6% 39.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.1% 15.9% 36.7% 0.0% 8.0% 5.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.5 1.3 2.3 2.6 2.6 3.0 0.0 0.0   Current Ratio   0.5 1.3 2.3 2.6 2.6 3.0 0.0 0.0   Cash and cash equivalent   0.0 279.6 149.5 362.2 461.1 400.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -306.3 92.6 296.6 467.3 292.7 267.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   309 27 257 338 -16 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   309 27 257 338 -58 0 0 0   EBIT / employee   234 -11 182 296 -58 0 0 0   Net earnings / employee   191 96 129 233 -39 0 0 0