Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS WINTHER 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.1% 1.3% 1.1% 1.1% 1.2% 1.4% 7.4% 7.2%   Credit score (0-100)   84 81 84 85 80 78 33 34   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   1,185.6 701.9 1,767.0 681.5 383.5 129.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,414 13,860 13,819 14,382 15,072 14,545 0.0 0.0   EBITDA   213 1,080 1,048 1,803 1,889 793 0.0 0.0   EBIT   39.7 868 691 1,449 1,490 469 0.0 0.0   Pre-tax profit (PTP)   4,821.3 1,167.6 1,227.7 1,612.8 1,215.4 161.1 0.0 0.0   Net earnings   4,844.0 1,167.6 1,227.7 1,612.8 1,215.4 296.2 0.0 0.0   Pre-tax profit without non-rec. items   4,821 1,168 1,228 1,613 1,215 161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   743 867 1,287 1,176 1,360 1,176 0.0 0.0   Shareholders equity total   33,949 35,561 33,921 11,219 12,435 12,731 12,125 12,125   Interest-bearing liabilities   2,233 2,066 313 2,926 4,221 4,448 0.0 0.0   Balance sheet total (assets)   42,797 46,682 47,098 23,011 26,300 25,216 12,125 12,125   Net Debt   742 450 -2,871 2,874 4,137 4,396 -12,125 -12,125     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   12,414 13,860 13,819 14,382 15,072 14,545 0.0 0.0   Gross profit growth   11.6% 11.7% -0.3% 4.1% 4.8% -3.5% -100.0% 0.0%   Employees   35 36 34 32 34 34 0 0   Employee growth %   2.9% 2.9% -5.6% -5.9% 6.3% 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)   42,797 46,682 47,098 23,011 26,300 25,216 12,125 12,125   Balance sheet change%   -4.3% 9.1% 0.9% -51.1% 14.3% -4.1% -51.9% 0.0%   Added value   213.2 1,079.7 1,048.2 1,802.6 1,843.1 793.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -87 63 -464 -215 -508 -1,176 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 6.3% 5.0% 10.1% 9.9% 3.2% 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 %   11.4% 3.0% 3.0% 5.1% 6.2% 1.9% 0.0% 0.0%   ROI %   13.1% 3.6% 3.8% 7.0% 9.5% 3.0% 0.0% 0.0%   ROE %   14.8% 3.4% 3.5% 7.1% 10.3% 2.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   79.3% 76.2% 72.0% 48.8% 47.3% 50.5% 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, %   348.0% 41.6% -274.0% 159.4% 219.0% 554.3% 0.0% 0.0%   Gearing %   6.6% 5.8% 0.9% 26.1% 33.9% 34.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 7.6% 13.9% 10.9% 8.7% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 1.1 0.8 0.5 0.5 0.5 0.0 0.0   Current Ratio   2.9 2.6 2.0 2.0 2.2 2.5 0.0 0.0   Cash and cash equivalent   1,490.9 1,616.3 3,184.9 52.0 83.8 51.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   13,946.6 14,982.0 11,863.8 10,321.0 12,925.2 13,697.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   6 30 31 56 54 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6 30 31 56 56 23 0 0   EBIT / employee   1 24 20 45 44 14 0 0   Net earnings / employee   138 32 36 50 36 9 0 0