CVR number 19554899
Industry 71.1210 Engineering activities and related technical consultancy

HENRY JENSEN A/S. RÅDGIVENDE INGENIØRER F.R.I.

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  2.0% 1.9% 1.7% 1.3% 1.9%  
Credit score (0-100)  69 69 72 78 70  
Credit rating  A A A A A  
Credit limit (kDKK)  1.8 6.6 32.6 326.4 7.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  21,852 32,088 36,899 31,480 37,204  
EBITDA  2,119 7,612 12,185 6,481 9,675  
EBIT  2,018 7,479 12,011 6,274 9,488  
Pre-tax profit (PTP)  1,975.0 7,427.4 14,032.9 7,116.8 9,355.1  
Net earnings  1,535.0 5,782.5 11,383.3 5,799.7 7,207.6  
Pre-tax profit without non-rec. items  1,975 7,427 14,033 7,117 9,355  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  189 188 557 398 360  
Shareholders equity total  4,831 7,114 16,897 15,897 11,902  
Interest-bearing liabilities  0.0 4,027 0.0 0.0 0.0  
Balance sheet total (assets)  16,240 31,205 35,828 34,675 34,926  
Net Debt  -5,679 -5,024 -13,373 -6,920 -8,772  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  21,852 32,088 36,899 31,480 37,204  
Gross profit growth  -2.5% 46.8% 15.0% -14.7% 18.2%  
Employees  36 38 44 43 45  
Employee growth %  -7.7% 5.6% 15.8% -2.3% 4.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  16,240 31,205 35,828 34,675 34,926  
Balance sheet change%  -1.6% 92.2% 14.8% -3.2% 0.7%  
Added value  2,119.0 7,612.2 12,185.3 6,448.2 9,674.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -75 -134 195 -366 -224  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  9.2% 23.3% 32.6% 19.9% 25.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  12.3% 32.0% 42.1% 20.2% 28.0%  
ROI %  22.9% 58.4% 66.6% 27.6% 43.5%  
ROE %  31.9% 96.8% 94.8% 35.4% 51.9%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  29.7% 35.7% 47.2% 45.8% 34.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -268.0% -66.0% -109.7% -106.8% -90.7%  
Gearing %  0.0% 56.6% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 8.5% 4.4% 0.0% 0.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.8 2.0 3.0 3.4 1.9  
Current Ratio  2.8 2.0 3.0 3.4 1.9  
Cash and cash equivalent  5,678.6 9,050.4 13,373.0 6,919.8 8,771.6  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  10,288.7 14,302.2 20,349.8 20,509.8 14,065.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  59 200 277 150 215  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  59 200 277 151 215  
EBIT / employee  56 197 273 146 211  
Net earnings / employee  43 152 259 135 160