Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS FISKER AUTOMOBILER 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  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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.3% 2.9% 2.7% 1.2% 1.5% 2.4% 7.3% 7.1%   Credit score (0-100)   56 58 59 81 75 63 33 34   Credit rating   BBB BBB BBB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 235.5 51.3 0.1 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   1,276 1,337 1,290 2,636 1,872 1,516 0.0 0.0   EBITDA   96.2 149 176 1,335 723 305 0.0 0.0   EBIT   60.6 111 137 1,296 680 259 0.0 0.0   Pre-tax profit (PTP)   6.3 53.0 90.3 1,267.7 546.1 125.9 0.0 0.0   Net earnings   4.8 43.3 68.4 1,004.3 405.1 106.6 0.0 0.0   Pre-tax profit without non-rec. items   6.3 53.0 90.3 1,268 546 126 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   7,681 7,642 7,681 7,781 7,881 8,631 0.0 0.0   Shareholders equity total   10,951 10,995 11,123 9,774 10,290 11,017 9,281 9,281   Interest-bearing liabilities   2,151 1,810 1,464 4,386 5,305 5,308 0.0 0.0   Balance sheet total (assets)   14,370 14,429 14,234 15,524 16,893 18,062 9,281 9,281   Net Debt   1,390 -525 -739 3,002 5,303 5,308 -9,281 -9,281     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   1,276 1,337 1,290 2,636 1,872 1,516 0.0 0.0   Gross profit growth   -32.7% 4.8% -3.5% 104.2% -29.0% -19.1% -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)   14,370 14,429 14,234 15,524 16,893 18,062 9,281 9,281   Balance sheet change%   -1.2% 0.4% -1.3% 9.1% 8.8% 6.9% -48.6% 0.0%   Added value   96.2 149.4 175.9 1,335.4 719.5 305.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 274 -60 35 -24 256 -6,786 -1,237   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  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 (%)   4.7% 8.3% 10.6% 49.2% 36.3% 17.1% 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 %   0.4% 0.8% 1.0% 8.7% 4.2% 1.5% 0.0% 0.0%   ROI %   0.4% 0.8% 1.0% 9.2% 4.3% 1.5% 0.0% 0.0%   ROE %   0.0% 0.4% 0.6% 9.6% 4.0% 1.0% 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 %   76.2% 76.2% 78.1% 63.0% 60.9% 61.0% 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, %   1,445.5% -351.4% -420.4% 224.8% 733.2% 1,739.7% 0.0% 0.0%   Gearing %   19.6% 16.5% 13.2% 44.9% 51.6% 48.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.9% 2.9% 1.0% 2.8% 2.5% 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   0.8 1.8 2.2 0.4 0.1 0.0 0.0 0.0   Current Ratio   5.8 4.6 4.6 1.8 1.7 1.6 0.0 0.0   Cash and cash equivalent   761.5 2,334.5 2,203.2 1,384.1 1.9 0.1 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   5,532.9 5,317.1 5,135.9 3,485.6 3,660.8 3,511.1 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   48 75 88 668 360 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 75 88 668 362 153 0 0   EBIT / employee   30 55 69 648 340 130 0 0   Net earnings / employee   2 22 34 502 203 53 0 0