Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRER- SNEDKERMESTER JENS HØJBERG 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   3.3% 1.8% 1.1% 1.7% 1.6% 1.5% 16.1% 16.1%   Credit score (0-100)   56 73 85 72 73 75 11 11   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 1.2 131.0 2.5 3.9 17.6 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   2,727 3,486 4,377 4,241 4,027 4,906 0.0 0.0   EBITDA   143 852 1,213 738 679 1,882 0.0 0.0   EBIT   69.0 799 1,160 654 594 1,778 0.0 0.0   Pre-tax profit (PTP)   66.0 794.0 1,150.0 645.0 591.0 1,776.6 0.0 0.0   Net earnings   48.0 619.0 897.0 503.0 460.0 1,384.5 0.0 0.0   Pre-tax profit without non-rec. items   66.0 794 1,150 645 591 1,777 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   107 53.0 346 262 227 453 0.0 0.0   Shareholders equity total   199 819 1,016 618 579 1,563 183 183   Interest-bearing liabilities   274 101 295 1,189 1,231 0.1 0.0 0.0   Balance sheet total (assets)   1,119 2,010 2,094 2,304 2,611 2,834 183 183   Net Debt   -403 -843 -721 158 -605 -1,008 -183 -183     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   2,727 3,486 4,377 4,241 4,027 4,906 0.0 0.0   Gross profit growth   1.5% 27.8% 25.6% -3.1% -5.0% 21.8% -100.0% 0.0%   Employees   7 7 8 7 8 8 0 0   Employee growth %   0.0% 0.0% 14.3% -12.5% 14.3% 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)   1,119 2,010 2,094 2,304 2,611 2,834 183 183   Balance sheet change%   12.2% 79.6% 4.2% 10.0% 13.3% 8.5% -93.5% 0.0%   Added value   143.0 852.0 1,213.0 738.0 678.0 1,882.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -107 240 -168 -120 121 -453 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   2.5% 22.9% 26.5% 15.4% 14.8% 36.2% 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 %   6.5% 51.1% 56.5% 29.7% 24.2% 65.3% 0.0% 0.0%   ROI %   15.5% 114.7% 103.8% 41.9% 32.8% 105.1% 0.0% 0.0%   ROE %   27.4% 121.6% 97.8% 61.6% 76.9% 129.2% 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 %   17.8% 40.7% 48.5% 26.8% 22.2% 55.2% 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, %   -281.8% -98.9% -59.4% 21.4% -89.1% -53.6% 0.0% 0.0%   Gearing %   137.7% 12.3% 29.0% 192.4% 212.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.7% 5.1% 1.2% 0.2% 0.2% 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   1.1 1.6 1.6 1.2 1.2 1.9 0.0 0.0   Current Ratio   1.1 1.6 1.6 1.2 1.2 1.9 0.0 0.0   Cash and cash equivalent   677.0 944.0 1,016.0 1,031.0 1,836.0 1,008.2 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   92.0 766.0 674.0 359.0 353.0 1,118.7 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 2019/6 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   20 122 152 105 85 235 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 122 152 105 85 235 0 0   EBIT / employee   10 114 145 93 74 222 0 0   Net earnings / employee   7 88 112 72 58 173 0 0