Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.B. JACOBSEN. SEDEN 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 7.8% 6.8%   Credit score (0-100)   99 99 99 99 99 99 31 35   Credit rating   AAA AAA AAA AAA AAA AAA BB BBB   Credit limit (kDKK)   2,948.7 3,088.4 3,181.7 3,130.5 4,092.8 4,370.2 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,286 24,052 24,340 25,373 39,087 34,741 0.0 0.0   EBITDA   6,209 5,766 5,495 5,932 12,516 11,517 0.0 0.0   EBIT   4,480 4,060 3,197 3,447 9,624 9,364 0.0 0.0   Pre-tax profit (PTP)   4,319.0 3,910.6 3,048.1 3,243.8 9,411.5 9,387.3 0.0 0.0   Net earnings   3,357.1 3,031.1 2,365.1 2,573.5 7,356.1 7,328.8 0.0 0.0   Pre-tax profit without non-rec. items   4,319 3,911 3,048 3,244 9,411 9,387 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13,841 12,775 16,176 14,600 12,379 11,240 0.0 0.0   Shareholders equity total   21,238 22,269 22,634 22,708 27,564 27,593 19,293 19,293   Interest-bearing liabilities   2,884 2,425 1,963 1,498 6,945 8,300 0.0 0.0   Balance sheet total (assets)   37,311 37,761 41,445 40,526 51,657 51,537 19,293 19,293   Net Debt   -468 -2,088 -4,172 -2,762 3,836 -2,305 -19,293 -19,293     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   24,286 24,052 24,340 25,373 39,087 34,741 0.0 0.0   Gross profit growth   -4.7% -1.0% 1.2% 4.2% 54.0% -11.1% -100.0% 0.0%   Employees   0 32 34 34 42 46 0 0   Employee growth %   0.0% 0.0% 6.3% 0.0% 23.5% 9.5% -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)   37,311 37,761 41,445 40,526 51,657 51,537 19,293 19,293   Balance sheet change%   -7.8% 1.2% 9.8% -2.2% 27.5% -0.2% -62.6% 0.0%   Added value   6,208.6 5,766.4 5,495.2 5,931.6 12,108.5 11,517.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,340 -2,773 1,103 -4,061 -5,113 -3,293 -11,240 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   18.4% 16.9% 13.1% 13.6% 24.6% 27.0% 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 %   11.6% 10.8% 8.1% 8.4% 20.9% 18.4% 0.0% 0.0%   ROI %   18.2% 16.0% 12.4% 13.5% 31.7% 26.3% 0.0% 0.0%   ROE %   16.3% 13.9% 10.5% 11.4% 29.3% 26.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   56.9% 59.0% 54.6% 56.0% 53.4% 53.5% 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, %   -7.5% -36.2% -75.9% -46.6% 30.6% -20.0% 0.0% 0.0%   Gearing %   13.6% 10.9% 8.7% 6.6% 25.2% 30.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.6% 6.8% 11.8% 5.0% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 1.5 1.2 1.4 1.3 1.5 0.0 0.0   Current Ratio   1.9 2.0 1.6 1.8 1.8 1.9 0.0 0.0   Cash and cash equivalent   3,352.6 4,513.4 6,134.6 4,260.1 3,109.4 10,605.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   10,856.9 12,503.4 9,114.0 11,443.2 17,812.1 18,940.5 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 180 162 174 288 250 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 180 162 174 298 250 0 0   EBIT / employee   0 127 94 101 229 204 0 0   Net earnings / employee   0 95 70 76 175 159 0 0