Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jane Kønig 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.5% 0.4% 1.4% 1.1% 17.7% 6.2% 17.8% 15.7%   Credit score (0-100)   99 99 79 84 8 37 8 12   Credit rating   AAA AAA A A B BBB B BB   Credit limit (kDKK)   2,518.9 2,870.5 141.6 794.3 -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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,175 18,274 10,046 10,788 -306 6,077 0.0 0.0   EBITDA   3,749 6,390 -169 1,314 -10,435 -1,943 0.0 0.0   EBIT   2,431 3,520 -1,380 -433 -17,811 -2,401 0.0 0.0   Pre-tax profit (PTP)   2,073.1 3,726.0 -645.7 -580.7 -18,198.5 -4,307.2 0.0 0.0   Net earnings   1,462.5 2,756.3 -524.4 -643.8 -18,235.7 -4,327.0 0.0 0.0   Pre-tax profit without non-rec. items   2,073 3,726 -646 -581 -18,199 -4,307 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   2,206 1,321 1,371 1,198 864 509 0.0 0.0   Shareholders equity total   19,516 22,272 20,621 19,978 1,742 -1,025 -3,243 -3,243   Interest-bearing liabilities   8,844 0.0 1,467 918 5,061 9,213 3,302 3,302   Balance sheet total (assets)   38,357 30,946 31,593 31,563 16,269 12,987 58.4 58.4   Net Debt   5,669 -2,613 812 306 4,648 9,048 3,302 3,302     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   16,175 18,274 10,046 10,788 -306 6,077 0.0 0.0   Gross profit growth   -27.4% 13.0% -45.0% 7.4% 0.0% 0.0% -100.0% 0.0%   Employees   26 28 23 22 21 17 0 0   Employee growth %   18.2% 7.7% -17.9% -4.3% -4.5% -19.0% -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)   38,357 30,946 31,593 31,563 16,269 12,987 58 58   Balance sheet change%   23.6% -19.3% 2.1% -0.1% -48.5% -20.2% -99.6% 0.0%   Added value   3,749.5 6,389.9 -168.7 1,313.7 -16,065.0 -1,943.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   525 -5,794 -1,500 -1,332 -14,292 -871 -509 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   15.0% 19.3% -13.7% -4.0% 5,822.3% -39.5% 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 %   8.0% 11.4% -1.3% -1.1% -73.7% -7.8% 0.0% 0.0%   ROI %   11.1% 15.5% -1.8% -1.6% -112.1% -35.9% 0.0% 0.0%   ROE %   7.2% 13.2% -2.4% -3.2% -167.9% -58.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   50.9% 72.0% 65.3% 63.3% 10.7% 3.5% -98.2% -98.2%   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, %   151.2% -40.9% -481.1% 23.3% -44.5% -465.6% 0.0% 0.0%   Gearing %   45.3% 0.0% 7.1% 4.6% 290.5% -898.7% -101.8% -101.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 5.2% 33.5% 18.9% 19.2% 7.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.9 0.7 0.6 0.4 0.3 0.0 0.0   Current Ratio   1.4 2.6 2.1 2.0 1.2 1.0 0.0 0.0   Cash and cash equivalent   3,174.9 2,612.8 654.9 612.4 412.8 165.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   8,171.6 14,091.1 12,002.9 11,245.5 2,199.9 169.9 -1,650.9 -1,650.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   144 228 -7 60 -765 -114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   144 228 -7 60 -497 -114 0 0   EBIT / employee   93 126 -60 -20 -848 -141 0 0   Net earnings / employee   56 98 -23 -29 -868 -255 0 0