Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THUESEN JENSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.8% 0.0% 0.0% 2.0% 0.6% 0.8% 7.8% 6.9%   Credit score (0-100)   93 0 0 68 96 92 30 35   Credit rating   AA N/A N/A A AA AA BB BBB   Credit limit (kDKK)   5,635.6 3,784.9 3,468.7 7.1 5,205.4 5,228.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38,864 32,300 32,528 46,875 29,754 23,013 0.0 0.0   EBITDA   5,213 312 673 15,358 7,127 1,984 0.0 0.0   EBIT   1,539 312 673 15,358 5,869 1,248 0.0 0.0   Pre-tax profit (PTP)   472.6 -5,051.0 -3,596.0 11,629.0 2,609.0 1,741.0 0.0 0.0   Net earnings   692.2 -5,051.0 -3,596.0 11,629.0 1,497.0 1,311.0 0.0 0.0   Pre-tax profit without non-rec. items   473 312 673 15,358 2,609 1,741 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   5,645 0.0 0.0 0.0 2,932 2,954 0.0 0.0   Shareholders equity total   56,460 30,558 27,235 44,538 46,036 47,346 46,846 46,846   Interest-bearing liabilities   82,457 0.0 0.0 0.0 7,560 978 0.0 0.0   Balance sheet total (assets)   190,736 157,615 152,786 206,127 66,334 56,303 46,846 46,846   Net Debt   82,043 0.0 0.0 0.0 7,520 -14,301 -46,846 -46,846     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   38,864 32,300 32,528 46,875 29,754 23,013 0.0 0.0   Gross profit growth   -4.8% -16.9% 0.7% 44.1% -36.5% -22.7% -100.0% 0.0%   Employees   0 0 0 0 39 36 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -7.7% -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)   190,736 157,615 152,786 206,127 66,334 56,303 46,846 46,846   Balance sheet change%   3.3% -17.4% -3.1% 34.9% -67.8% -15.1% -16.8% 0.0%   Added value   5,213.2 312.0 673.0 15,358.0 5,869.0 1,984.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,691 -5,645 0 0 1,674 -714 -2,954 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   4.0% 1.0% 2.1% 32.8% 19.7% 5.4% 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 %   2.1% 0.2% 0.4% 8.6% 6.0% 3.8% 0.0% 0.0%   ROI %   2.9% 0.2% 0.4% 8.6% 2.8% 4.4% 0.0% 0.0%   ROE %   1.2% -11.6% -12.4% 32.4% 3.3% 2.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   29.6% 100.0% 100.0% 100.0% 69.4% 84.1% 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, %   1,573.8% 0.0% 0.0% 0.0% 105.5% -720.8% 0.0% 0.0%   Gearing %   146.0% 0.0% 0.0% 0.0% 16.4% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 0.0% 0.0% 0.0% 29.6% 14.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.7 0.0 0.0 0.0 2.9 6.9 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 3.5 8.2 0.0 0.0   Cash and cash equivalent   413.1 0.0 0.0 0.0 40.0 15,279.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   26,767.0 0.0 0.0 0.0 44,481.0 45,691.0 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  2017 2017/12 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 150 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 183 55 0 0   EBIT / employee   0 0 0 0 150 35 0 0   Net earnings / employee   0 0 0 0 38 36 0 0