Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN HOLMSGAARD 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.0% 1.5% 1.3% 0.9% 0.7% 7.3% 7.3%   Credit score (0-100)   80 88 76 78 89 95 33 33   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   127.8 880.5 51.6 221.4 1,781.9 2,222.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   172 426 129 -438 -534 -328 0.0 0.0   EBITDA   -562 -160 -260 -851 -1,018 -715 0.0 0.0   EBIT   -566 -164 -264 -855 -1,019 -715 0.0 0.0   Pre-tax profit (PTP)   549.9 865.1 -257.3 8,208.6 4,934.4 2,496.5 0.0 0.0   Net earnings   549.9 865.1 -257.3 8,208.6 4,934.4 2,214.4 0.0 0.0   Pre-tax profit without non-rec. items   550 865 -257 8,209 4,934 2,496 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   11.9 8.1 4.2 0.3 0.0 0.0 0.0 0.0   Shareholders equity total   14,366 14,231 13,123 19,832 23,766 23,981 19,981 19,981   Interest-bearing liabilities   817 566 1,181 119 40.3 3,364 0.0 0.0   Balance sheet total (assets)   15,432 15,480 14,881 20,236 24,173 28,348 19,981 19,981   Net Debt   817 566 1,181 119 -1,557 -20,211 -19,981 -19,981     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   172 426 129 -438 -534 -328 0.0 0.0   Gross profit growth   -52.1% 147.7% -69.8% 0.0% -22.1% 38.6% 0.0% 0.0%   Employees   1 2 2 2 2 1 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% -50.0% -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)   15,432 15,480 14,881 20,236 24,173 28,348 19,981 19,981   Balance sheet change%   6.5% 0.3% -3.9% 36.0% 19.5% 17.3% -29.5% 0.0%   Added value   -561.9 -159.8 -259.8 -850.9 -1,014.8 -715.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -8 -8 -8 -1 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 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -328.6% -38.4% -204.6% 195.4% 190.7% 218.0% 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 %   3.9% 5.9% -1.3% 47.1% 22.5% 10.2% 0.0% 0.0%   ROI %   4.0% 6.1% -1.4% 48.2% 22.8% 10.4% 0.0% 0.0%   ROE %   3.8% 6.1% -1.9% 49.8% 22.6% 9.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   93.1% 91.9% 88.2% 98.0% 98.3% 84.6% 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, %   -145.4% -354.3% -454.7% -14.0% 152.9% 2,826.6% 0.0% 0.0%   Gearing %   5.7% 4.0% 9.0% 0.6% 0.2% 14.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 7.5% 6.0% 8.1% 78.3% 10.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.3 1.7 1.0 3.8 7.0 5.8 0.0 0.0   Current Ratio   1.3 1.7 1.0 3.8 8.0 6.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,597.5 23,575.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   326.9 879.9 45.7 1,128.2 2,838.8 -2,411.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -562 -80 -130 -425 -507 -715 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -562 -80 -130 -425 -509 -715 0 0   EBIT / employee   -566 -82 -132 -427 -509 -715 0 0   Net earnings / employee   550 433 -129 4,104 2,467 2,214 0 0