Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN BORK ELECTRONIC 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.0% 1.9% 2.0% 1.5% 2.1% 4.8% 9.1% 8.9%   Credit score (0-100)   70 70 67 76 66 45 27 28   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   0.5 1.3 0.6 26.8 0.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   821 959 673 1,404 1,272 502 0.0 0.0   EBITDA   181 377 48.9 760 564 -32.3 0.0 0.0   EBIT   173 372 48.9 760 564 -32.3 0.0 0.0   Pre-tax profit (PTP)   352.4 523.0 211.7 918.1 690.0 144.7 0.0 0.0   Net earnings   299.1 429.6 186.9 736.7 556.8 133.7 0.0 0.0   Pre-tax profit without non-rec. items   352 523 212 918 690 145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,301 4,730 4,917 5,594 6,091 6,131 5,683 5,683   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 12.5 0.0 0.0   Balance sheet total (assets)   4,667 5,262 5,139 6,001 6,847 6,240 5,683 5,683   Net Debt   -1,725 -2,274 -1,866 -2,271 -2,637 -2,694 -5,683 -5,683     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   821 959 673 1,404 1,272 502 0.0 0.0   Gross profit growth   -30.2% 16.9% -29.8% 108.6% -9.4% -60.5% -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)   4,667 5,262 5,139 6,001 6,847 6,240 5,683 5,683   Balance sheet change%   6.5% 12.8% -2.3% 16.8% 14.1% -8.9% -8.9% 0.0%   Added value   180.7 377.4 48.9 759.7 563.7 -32.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -11 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   21.0% 38.8% 7.3% 54.1% 44.3% -6.4% 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 %   7.9% 10.9% 4.4% 17.1% 11.5% 2.3% 0.0% 0.0%   ROI %   8.6% 12.0% 4.8% 18.1% 12.6% 2.4% 0.0% 0.0%   ROE %   7.2% 9.5% 3.9% 14.0% 9.5% 2.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   92.2% 89.9% 95.7% 93.2% 89.0% 98.3% 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, %   -954.7% -602.6% -3,813.4% -299.0% -467.8% 8,353.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 59.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   6.0 5.3 10.4 7.1 7.8 62.1 0.0 0.0   Current Ratio   6.0 5.3 10.4 7.1 7.8 62.1 0.0 0.0   Cash and cash equivalent   1,724.8 2,274.4 1,865.9 2,271.2 2,636.8 2,706.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,844.2 2,259.3 2,081.3 2,495.8 5,152.3 5,888.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   90 189 24 380 282 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 189 24 380 282 -16 0 0   EBIT / employee   86 186 24 380 282 -16 0 0   Net earnings / employee   150 215 93 368 278 67 0 0