Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMAET JENS RASMUSSEN 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   4.1% 1.9% 2.9% 5.4% 3.2% 6.9% 18.0% 17.9%   Credit score (0-100)   50 70 57 41 54 35 8 8   Credit rating   BBB A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.3 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)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   799 1,163 966 774 1,034 750 0.0 0.0   EBITDA   99.0 419 208 -21.5 229 -54.9 0.0 0.0   EBIT   -62.2 280 57.5 -189 86.3 -141 0.0 0.0   Pre-tax profit (PTP)   -78.5 271.0 47.0 -205.4 62.4 -169.3 0.0 0.0   Net earnings   -63.2 210.8 39.4 -160.4 48.5 -132.2 0.0 0.0   Pre-tax profit without non-rec. items   -78.5 271 47.0 -205 62.4 -169 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   704 511 602 435 342 219 0.0 0.0   Shareholders equity total   511 621 486 225 274 91.8 -33.2 -33.2   Interest-bearing liabilities   185 146 320 330 175 255 33.2 33.2   Balance sheet total (assets)   1,125 1,241 1,437 943 860 963 0.0 0.0   Net Debt   185 146 320 330 175 255 33.2 33.2     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   799 1,163 966 774 1,034 750 0.0 0.0   Gross profit growth   -22.8% 45.6% -16.9% -19.9% 33.6% -27.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,125 1,241 1,437 943 860 963 0 0   Balance sheet change%   -18.8% 10.3% 15.8% -34.4% -8.7% 12.0% -100.0% 0.0%   Added value   99.0 419.4 208.4 -21.5 253.7 -54.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5 -332 -60 -335 -236 -208 -219 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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 (%)   -7.8% 24.1% 6.0% -24.4% 8.3% -18.7% 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 %   -4.9% 24.4% 4.8% -15.2% 10.0% -15.1% 0.0% 0.0%   ROI %   -8.5% 36.8% 7.5% -24.9% 16.9% -33.3% 0.0% 0.0%   ROE %   -10.7% 37.2% 7.1% -45.1% 19.4% -72.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   45.4% 50.1% 33.8% 23.9% 31.8% 9.5% -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, %   186.8% 34.8% 153.7% -1,536.3% 76.4% -464.1% 0.0% 0.0%   Gearing %   36.2% 23.5% 65.9% 146.4% 63.9% 277.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.9% 10.3% 7.4% 7.5% 10.9% 14.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.7 1.3 0.9 0.7 1.0 0.9 0.0 0.0   Current Ratio   0.7 1.4 0.9 0.7 1.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   -170.6 189.3 -52.2 -179.3 -23.6 -122.4 -16.6 -16.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 210 104 -11 127 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 210 104 -11 115 -27 0 0   EBIT / employee   -31 140 29 -94 43 -70 0 0   Net earnings / employee   -32 105 20 -80 24 -66 0 0