Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRER- OG SNEDKERFIRMAET JEPPE BANG 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.1% 2.7% 3.4% 1.7% 1.4% 1.6% 10.6% 10.3%   Credit score (0-100)   35 61 54 72 77 73 23 24   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.7 13.8 4.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,454 2,868 2,486 2,347 3,103 2,932 0.0 0.0   EBITDA   33.1 851 254 551 399 489 0.0 0.0   EBIT   -4.6 834 187 448 256 349 0.0 0.0   Pre-tax profit (PTP)   -48.8 827.6 157.1 400.9 210.9 293.1 0.0 0.0   Net earnings   -54.1 644.7 124.9 314.0 169.5 225.6 0.0 0.0   Pre-tax profit without non-rec. items   -7.6 828 157 401 211 293 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   35.8 18.7 642 552 2,009 1,927 0.0 0.0   Shareholders equity total   284 929 1,053 1,367 1,423 1,530 1,328 1,328   Interest-bearing liabilities   10.4 0.0 473 435 1,149 559 0.0 0.0   Balance sheet total (assets)   1,027 1,804 3,134 3,266 3,876 3,370 1,328 1,328   Net Debt   10.4 -161 -151 -721 1,149 559 -1,328 -1,328     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,454 2,868 2,486 2,347 3,103 2,932 0.0 0.0   Gross profit growth   7.4% 97.2% -13.3% -5.6% 32.2% -5.5% -100.0% 0.0%   Employees   0 0 0 0 0 7 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)   1,027 1,804 3,134 3,266 3,876 3,370 1,328 1,328   Balance sheet change%   2.2% 75.6% 73.7% 4.2% 18.7% -13.1% -60.6% 0.0%   Added value   33.1 851.5 254.1 550.8 359.5 489.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -34 557 -194 1,315 -223 -1,927 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -0.3% 29.1% 7.5% 19.1% 8.3% 11.9% 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 %   -0.5% 58.9% 7.6% 14.0% 7.6% 11.4% 0.0% 0.0%   ROI %   -1.3% 136.4% 15.2% 26.6% 12.2% 17.5% 0.0% 0.0%   ROE %   -17.4% 106.3% 12.6% 25.9% 12.1% 15.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   27.6% 51.5% 33.6% 41.9% 36.7% 45.4% 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, %   31.5% -18.9% -59.5% -130.9% 288.0% 114.3% 0.0% 0.0%   Gearing %   3.7% 0.0% 44.9% 31.8% 80.7% 36.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 127.9% 12.7% 10.3% 7.4% 14.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.3 2.5 1.5 1.9 0.9 0.9 0.0 0.0   Current Ratio   1.3 2.6 1.6 1.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 161.1 623.9 1,155.8 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   248.0 1,087.1 903.0 1,302.1 -183.1 -49.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 70 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 70 0 0   EBIT / employee   0 0 0 0 0 50 0 0   Net earnings / employee   0 0 0 0 0 32 0 0