Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Entreprenør- og Kloakfirmaet Brdr. Jensen 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.6% 18.9% 14.9% 10.2% 7.7% 6.4% 11.7% 11.7%   Credit score (0-100)   24 8 14 23 31 36 20 20   Credit rating   BB B BB BB BB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,205 913 1,811 1,467 1,824 3,090 0.0 0.0   EBITDA   639 -547 396 274 512 1,689 0.0 0.0   EBIT   610 -604 339 214 426 1,556 0.0 0.0   Pre-tax profit (PTP)   607.3 -610.0 316.6 209.2 415.7 1,545.7 0.0 0.0   Net earnings   471.9 -479.4 243.2 161.9 323.3 1,202.9 0.0 0.0   Pre-tax profit without non-rec. items   607 -610 317 209 416 1,546 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   252 196 139 224 449 456 0.0 0.0   Shareholders equity total   591 -38.2 205 367 690 1,893 1,818 1,818   Interest-bearing liabilities   0.0 218 303 270 489 13.2 0.0 0.0   Balance sheet total (assets)   1,044 497 1,071 899 1,553 2,808 1,818 1,818   Net Debt   -285 218 303 270 489 -397 -1,818 -1,818     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,205 913 1,811 1,467 1,824 3,090 0.0 0.0   Gross profit growth   234.4% -58.6% 98.3% -19.0% 24.3% 69.4% -100.0% 0.0%   Employees   0 0 4 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 0.0% 33.3% -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)   1,044 497 1,071 899 1,553 2,808 1,818 1,818   Balance sheet change%   202.5% -52.4% 115.5% -16.1% 72.8% 80.8% -35.3% 0.0%   Added value   639.2 -547.3 395.7 273.9 485.9 1,689.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   223 -113 -113 24 138 -125 -456 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   27.6% -66.1% 18.7% 14.6% 23.3% 50.4% 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 %   87.8% -76.2% 42.3% 21.7% 34.8% 71.4% 0.0% 0.0%   ROI %   162.4% -147.1% 93.5% 37.3% 47.0% 100.9% 0.0% 0.0%   ROE %   132.8% -88.1% 69.3% 56.6% 61.2% 93.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   56.6% -7.1% 19.1% 40.8% 44.5% 67.4% 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, %   -44.6% -39.9% 76.5% 98.8% 95.5% -23.5% 0.0% 0.0%   Gearing %   0.0% -571.4% 147.7% 73.7% 70.9% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.0% 7.3% 8.7% 1.5% 2.9% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.8 0.6 1.1 1.4 1.4 4.1 0.0 0.0   Current Ratio   1.8 0.6 1.1 1.4 1.4 4.1 0.0 0.0   Cash and cash equivalent   285.0 0.0 0.0 0.0 0.0 409.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   348.0 -234.0 65.5 177.6 320.6 1,780.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 99 91 162 422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 99 91 171 422 0 0   EBIT / employee   0 0 85 71 142 389 0 0   Net earnings / employee   0 0 61 54 108 301 0 0