Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Peter Karl Jacobsen Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   10.2% 7.8% 6.5% 5.0% 8.6% 5.5% 18.9% 14.9%   Credit score (0-100)   26 33 38 44 27 40 6 14   Credit rating   BB BB BBB BBB BB BBB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   40 71 43 8 3 10 10 10   Gross profit   40.0 71.0 43.0 8.0 3.0 10.0 0.0 0.0   EBITDA   39.0 70.0 42.0 7.0 1.0 8.6 0.0 0.0   EBIT   39.0 70.0 42.0 7.0 1.0 8.6 0.0 0.0   Pre-tax profit (PTP)   39.0 70.0 42.0 7.0 0.0 7.3 0.0 0.0   Net earnings   39.0 70.0 42.0 7.0 0.0 7.3 0.0 0.0   Pre-tax profit without non-rec. items   39.0 70.0 42.0 7.0 0.0 7.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   92.0 123 99.0 66.0 66.0 73.3 -2.5 -2.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.0 1.2 2.5 2.5   Balance sheet total (assets)   110 155 130 77.0 69.0 78.2 0.0 0.0   Net Debt   0.0 -2.0 -3.0 -3.0 0.0 -1.2 2.5 2.5     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   40 71 43 8 3 10 10 10   Net sales growth   81.8% 77.5% -39.4% -81.4% -62.5% 232.1% 0.0% 0.0%   Gross profit   40.0 71.0 43.0 8.0 3.0 10.0 0.0 0.0   Gross profit growth   81.8% 77.5% -39.4% -81.4% -62.5% 232.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   110 155 130 77 69 78 0 0   Balance sheet change%   41.0% 40.9% -16.1% -40.8% -10.4% 13.3% -100.0% 0.0%   Added value   39.0 70.0 42.0 7.0 1.0 8.6 0.0 0.0   Added value %   97.5% 98.6% 97.7% 87.5% 33.3% 86.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   97.5% 98.6% 97.7% 87.5% 33.3% 86.2% 0.0% 0.0%   EBIT %   97.5% 98.6% 97.7% 87.5% 33.3% 86.2% 0.0% 0.0%   EBIT to gross profit (%)   97.5% 98.6% 97.7% 87.5% 33.3% 86.2% 0.0% 0.0%   Net Earnings %   97.5% 98.6% 97.7% 87.5% 0.0% 72.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.5% 98.6% 97.7% 87.5% 0.0% 72.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.5% 98.6% 97.7% 87.5% 0.0% 72.8% 0.0% 0.0%   ROA %   41.5% 52.8% 29.5% 6.8% 1.4% 11.7% 0.0% 0.0%   ROI %   47.9% 65.1% 37.8% 8.5% 1.5% 12.1% 0.0% 0.0%   ROE %   47.9% 65.1% 37.8% 8.5% 0.0% 10.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   83.6% 79.4% 76.2% 85.7% 95.7% 93.7% -100.0% -100.0%   Relative indebtedness %   45.0% 45.1% 72.1% 137.5% 100.0% 49.1% 24.9% 24.9%   Relative net indebtedness %   45.0% 42.3% 65.1% 100.0% 33.3% 24.9% 24.9% 24.9%   Net int. bear. debt to EBITDA, %   0.0% -2.9% -7.1% -42.9% 0.0% -14.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.0% 1.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 100.0% 83.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 1.0 1.1 1.3 1.0 0.5 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.3 1.0 0.5 0.0 0.0   Cash and cash equivalent   0.0 2.0 3.0 3.0 2.0 2.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 %   45.0% 46.5% 81.4% 175.0% 100.0% 24.2% 0.0% 0.0%   Net working capital   0.0 1.0 4.0 3.0 0.0 -2.5 -1.2 -1.2   Net working capital %   0.0% 1.4% 9.3% 37.5% 0.0% -24.9% -12.4% -12.4%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0