Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JÆGERSPRIS FINMEKANISK 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   6.3% 16.7% 15.0% 6.1% 5.2% 4.7% 9.4% 9.2%   Credit score (0-100)   39 11 13 37 42 45 26 27   Credit rating   BBB BB BB BBB BBB BBB BB 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)  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   7,650 6,368 7,973 10,284 11,900 10,604 0.0 0.0   EBITDA   1,057 -827 792 1,219 2,339 755 0.0 0.0   EBIT   948 -944 642 1,002 1,970 260 0.0 0.0   Pre-tax profit (PTP)   735.0 -1,161.0 424.0 886.0 1,733.0 64.2 0.0 0.0   Net earnings   574.0 -924.0 311.0 695.0 1,345.0 52.1 0.0 0.0   Pre-tax profit without non-rec. items   735 -1,161 424 886 1,733 64.2 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   770 833 1,104 1,522 1,766 2,367 0.0 0.0   Shareholders equity total   241 -683 -371 323 1,668 1,620 1,540 1,540   Interest-bearing liabilities   1,756 2,100 1,725 2,938 2,459 3,978 0.0 0.0   Balance sheet total (assets)   4,907 4,787 5,803 8,395 8,857 9,417 1,540 1,540   Net Debt   1,750 2,094 1,719 2,931 2,453 3,969 -1,540 -1,540     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   7,650 6,368 7,973 10,284 11,900 10,604 0.0 0.0   Gross profit growth   11.3% -16.8% 25.2% 29.0% 15.7% -10.9% -100.0% 0.0%   Employees   15 17 18 20 19 19 0 0   Employee growth %   7.1% 13.3% 5.9% 11.1% -5.0% 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)   4,907 4,787 5,803 8,395 8,857 9,417 1,540 1,540   Balance sheet change%   -6.1% -2.4% 21.2% 44.7% 5.5% 6.3% -83.6% 0.0%   Added value   1,057.0 -827.0 792.0 1,219.0 2,187.0 755.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 -54 121 201 -125 105 -2,367 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 3.0 4.0 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 (%)   12.4% -14.8% 8.1% 9.7% 16.6% 2.5% 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 %   18.2% -18.1% 11.1% 14.0% 23.2% 3.2% 0.0% 0.0%   ROI %   46.2% -43.1% 28.0% 33.0% 49.6% 5.9% 0.0% 0.0%   ROE %   21.0% -36.8% 5.9% 22.7% 135.1% 3.2% 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 %   4.9% -12.5% -6.0% 3.8% 18.8% 17.2% 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, %   165.6% -253.2% 217.0% 240.4% 104.9% 525.4% 0.0% 0.0%   Gearing %   728.6% -307.5% -465.0% 909.6% 147.4% 245.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 11.5% 11.7% 5.6% 10.0% 7.1% 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   0.8 0.7 0.8 1.1 1.2 1.0 0.0 0.0   Current Ratio   1.3 1.0 1.1 1.3 1.6 1.5 0.0 0.0   Cash and cash equivalent   6.0 6.0 6.0 7.0 6.0 9.0 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   846.0 81.0 486.0 1,594.0 2,717.0 2,215.9 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   70 -49 44 61 115 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 -49 44 61 123 40 0 0   EBIT / employee   63 -56 36 50 104 14 0 0   Net earnings / employee   38 -54 17 35 71 3 0 0