Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jens Munk Automobiler 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   1.1% 1.1% 2.0% 1.3% 1.0% 2.5% 9.1% 8.9%   Credit score (0-100)   86 86 69 79 85 61 27 28   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   284.5 294.9 1.0 114.4 397.7 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 2018/9 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   4,478 3,664 2,418 4,027 3,914 1,653 0.0 0.0   EBITDA   1,598 1,009 -590 859 818 -603 0.0 0.0   EBIT   1,342 690 -653 799 672 -690 0.0 0.0   Pre-tax profit (PTP)   1,550.7 588.0 -300.4 857.8 964.2 -653.8 0.0 0.0   Net earnings   1,274.5 453.3 -139.2 712.1 875.3 -481.2 0.0 0.0   Pre-tax profit without non-rec. items   1,551 588 -300 858 964 -654 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   170 164 148 88.3 108 66.7 0.0 0.0   Shareholders equity total   5,577 6,030 5,891 6,603 7,328 6,641 4,108 4,108   Interest-bearing liabilities   5,392 4,645 5,488 7,443 6,523 4,372 0.0 0.0   Balance sheet total (assets)   12,462 12,034 12,514 15,997 15,313 11,737 4,108 4,108   Net Debt   5,359 4,063 5,230 7,157 6,502 4,334 -4,108 -4,108     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   4,478 3,664 2,418 4,027 3,914 1,653 0.0 0.0   Gross profit growth   22.2% -18.2% -34.0% 66.5% -2.8% -57.8% -100.0% 0.0%   Employees   7 7 8 8 8 6 0 0   Employee growth %   0.0% 0.0% 14.3% 0.0% 0.0% -25.0% -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)   12,462 12,034 12,514 15,997 15,313 11,737 4,108 4,108   Balance sheet change%   3.6% -3.4% 4.0% 27.8% -4.3% -23.4% -65.0% 0.0%   Added value   1,597.5 1,008.9 -590.1 858.9 732.2 -603.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -249 -326 -78 -120 -127 -128 -67 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 -1.0 1.0 2.0 -1.0 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 (%)   30.0% 18.8% -27.0% 19.8% 17.2% -41.8% 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 %   15.3% 7.0% -0.6% 7.7% 8.2% -3.6% 0.0% 0.0%   ROI %   15.0% 7.9% -0.6% 8.7% 9.2% -3.9% 0.0% 0.0%   ROE %   22.0% 7.8% -2.3% 11.4% 12.6% -6.9% 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 %   45.0% 50.3% 47.2% 41.3% 48.1% 56.6% 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, %   335.5% 402.7% -886.3% 833.3% 794.6% -718.6% 0.0% 0.0%   Gearing %   96.7% 77.0% 93.2% 112.7% 89.0% 65.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 5.3% 4.6% 3.8% 4.6% 3.2% 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   1.1 0.9 0.5 0.5 0.2 0.2 0.0 0.0   Current Ratio   1.7 1.8 1.6 1.6 1.6 1.8 0.0 0.0   Cash and cash equivalent   32.6 581.5 257.5 285.9 21.1 38.4 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   4,517.9 4,202.7 3,760.6 4,848.1 4,992.8 3,905.4 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 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   228 144 -74 107 92 -101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 144 -74 107 102 -101 0 0   EBIT / employee   192 99 -82 100 84 -115 0 0   Net earnings / employee   182 65 -17 89 109 -80 0 0