Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOBSENS TEGNESTUE 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.6% 2.2% 10.0% 6.5% 5.5% 7.6% 17.3% 17.2%   Credit score (0-100)   75 67 24 35 40 31 9 10   Credit rating   A BBB BB BBB BBB BB BB BB   Credit limit (kDKK)   1.2 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,119 1,185 574 498 701 415 0.0 0.0   EBITDA   478 656 -166 -82.6 33.1 -180 0.0 0.0   EBIT   318 489 -257 -95.9 33.1 -180 0.0 0.0   Pre-tax profit (PTP)   313.4 487.8 -253.2 -102.4 24.4 -186.7 0.0 0.0   Net earnings   238.6 375.6 -201.2 -105.0 28.8 -147.7 0.0 0.0   Pre-tax profit without non-rec. items   313 488 -253 -102 24.4 -187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   610 444 13.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   364 501 -74.8 -180 -151 -299 -424 -424   Interest-bearing liabilities   276 33.6 125 454 302 447 424 424   Balance sheet total (assets)   1,107 955 331 393 342 238 0.0 0.0   Net Debt   -27.6 -108 32.7 227 100 394 424 424     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,119 1,185 574 498 701 415 0.0 0.0   Gross profit growth   17.3% 5.9% -51.6% -13.3% 41.0% -40.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,107 955 331 393 342 238 0 0   Balance sheet change%   -10.6% -13.8% -65.3% 18.6% -12.8% -30.5% -100.0% 0.0%   Added value   478.1 655.8 -166.2 -82.6 46.4 -179.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -301 -333 -522 -27 0 0 0 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 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   28.4% 41.3% -44.8% -19.3% 4.7% -43.3% 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 %   27.1% 47.5% -37.0% -19.6% 6.2% -34.9% 0.0% 0.0%   ROI %   56.0% 80.0% -74.1% -33.1% 8.8% -48.0% 0.0% 0.0%   ROE %   61.9% 86.8% -48.3% -29.0% 7.8% -50.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   32.9% 52.5% -18.4% -31.4% -30.6% -55.7% -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, %   -5.8% -16.4% -19.7% -274.7% 303.3% -218.7% 0.0% 0.0%   Gearing %   75.8% 6.7% -166.5% -252.4% -200.0% -149.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.3% 1.8% 2.3% 2.3% 1.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.6 0.8 0.7 0.7 0.4 0.0 0.0   Current Ratio   0.8 1.6 0.8 0.7 0.7 0.4 0.0 0.0   Cash and cash equivalent   303.4 141.3 91.8 226.9 201.6 53.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -140.4 200.2 -88.1 -179.7 -151.0 -298.7 -211.8 -211.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   478 656 -166 -83 46 -180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   478 656 -166 -83 33 -180 0 0   EBIT / employee   318 489 -257 -96 33 -180 0 0   Net earnings / employee   239 376 -201 -105 29 -148 0 0