Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOB OLSEN HOLDING GLUMSØ 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.5% 1.3% 1.0% 1.2% 1.2% 1.7% 9.9% 9.9%   Credit score (0-100)   77 81 85 80 82 71 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   12.3 66.7 274.6 153.2 238.8 9.7 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   -3.4 -3.8 -4.0 -3.5 -3.6 -65.6 0.0 0.0   EBITDA   -3.4 -3.8 -4.0 -3.5 -3.6 -65.6 0.0 0.0   EBIT   -3.4 -3.8 -4.0 -3.5 -3.6 -65.6 0.0 0.0   Pre-tax profit (PTP)   516.4 793.6 1,299.1 1,910.0 1,623.8 2,110.7 0.0 0.0   Net earnings   595.0 791.6 1,296.3 1,906.3 1,620.3 2,119.4 0.0 0.0   Pre-tax profit without non-rec. items   516 794 1,299 1,910 1,624 2,111 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,895 4,586 5,773 7,566 9,071 11,073 1,736 1,736   Interest-bearing liabilities   122 122 122 4.7 4.7 16.6 0.0 0.0   Balance sheet total (assets)   4,176 4,991 6,349 7,592 9,109 11,110 1,736 1,736   Net Debt   113 113 57.6 -247 -482 -326 -1,736 -1,736     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   -3.4 -3.8 -4.0 -3.5 -3.6 -65.6 0.0 0.0   Gross profit growth   -12.7% -10.3% -6.6% 12.4% -2.8% -1,710.9% 0.0% 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)   4,176 4,991 6,349 7,592 9,109 11,110 1,736 1,736   Balance sheet change%   14.0% 19.5% 27.2% 19.6% 20.0% 22.0% -84.4% 0.0%   Added value   -3.4 -3.8 -4.0 -3.5 -3.6 -65.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 2019/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   22.5% 17.3% 23.0% 27.4% 19.5% 21.0% 0.0% 0.0%   ROI %   23.4% 18.2% 24.5% 28.4% 19.6% 21.0% 0.0% 0.0%   ROE %   16.3% 18.7% 25.0% 28.6% 19.5% 21.0% 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 %   93.3% 91.9% 90.9% 99.7% 99.6% 99.7% 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, %   -3,304.6% -2,996.3% -1,431.3% 7,012.9% 13,292.3% 497.2% 0.0% 0.0%   Gearing %   3.1% 2.7% 2.1% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   297.7% 0.0% 2.0% 1.6% 97.6% 97.0% 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   2.8 2.4 2.5 43.5 43.1 34.7 0.0 0.0   Current Ratio   2.8 2.4 2.5 43.5 43.1 34.7 0.0 0.0   Cash and cash equivalent   9.1 9.1 64.6 251.9 486.6 342.9 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   494.7 581.7 839.1 1,113.9 1,582.2 1,265.2 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  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   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