Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JN HOLDING BRAMSNÆS 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.4% 1.4% 1.9% 1.7% 1.4% 7.4% 7.4%   Credit score (0-100)   79 78 76 69 71 78 33 33   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   707.1 684.7 728.6 34.8 106.4 1,063.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   75.1 82.0 83.1 79.8 91.2 194 0.0 0.0   EBITDA   75.1 82.0 83.1 79.8 91.2 194 0.0 0.0   EBIT   44.1 50.9 52.1 48.7 60.2 163 0.0 0.0   Pre-tax profit (PTP)   11,083.5 4,664.9 11,147.3 29,167.3 11,816.4 12,947.7 0.0 0.0   Net earnings   8,621.3 3,784.0 8,983.2 29,238.9 11,816.4 10,849.6 0.0 0.0   Pre-tax profit without non-rec. items   11,084 4,665 11,147 29,167 11,816 12,948 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,987 2,956 2,925 2,894 2,862 2,831 0.0 0.0   Shareholders equity total   102,813 105,597 113,580 140,319 133,971 139,821 137,184 137,184   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 15.7 0.0 0.0   Balance sheet total (assets)   103,221 105,893 115,387 140,351 134,003 141,709 137,184 137,184   Net Debt   -78,976 -74,301 -84,620 -114,219 -106,714 -115,823 -137,184 -137,184     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   75.1 82.0 83.1 79.8 91.2 194 0.0 0.0   Gross profit growth   -25.1% 9.1% 1.4% -4.1% 14.4% 112.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   103,221 105,893 115,387 140,351 134,003 141,709 137,184 137,184   Balance sheet change%   8.4% 2.6% 9.0% 21.6% -4.5% 5.8% -3.2% 0.0%   Added value   75.1 82.0 83.1 79.8 91.2 193.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -62 -62 -62 -62 -62 -2,831 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   58.7% 62.1% 62.7% 61.1% 66.0% 84.0% 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 %   11.2% 4.5% 10.1% 37.4% 9.0% 9.4% 0.0% 0.0%   ROI %   11.2% 4.5% 10.2% 37.7% 9.0% 9.5% 0.0% 0.0%   ROE %   8.7% 3.6% 8.2% 23.0% 8.6% 7.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.6% 99.7% 98.4% 100.0% 100.0% 98.7% 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, %   -105,154.8% -90,653.6% -101,798.9% -143,218.0% -116,962.5% -59,774.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   245.4 251.0 46.8 3,613.9 3,428.6 61.4 0.0 0.0   Current Ratio   245.4 251.0 46.8 3,613.9 3,428.6 61.4 0.0 0.0   Cash and cash equivalent   78,976.5 74,300.6 84,620.3 114,219.2 106,714.2 115,839.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   21,055.1 -138.8 -1,673.7 641.5 4,029.4 5,107.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0