Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JANSEN EJENDOMME A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 1.2% 0.5% 0.6% 0.4% 8.0% 7.8%   Credit score (0-100)   97 98 81 98 97 100 31 31   Credit rating   AA AA A AA AA AAA BB BB   Credit limit (kDKK)   26,660.2 31,965.1 12,647.9 74,674.1 85,087.5 88,410.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,507 4,570 4,428 0 0 0 0 0   Gross profit   3,036 3,315 4,993 4,008 4,579 4,344 0.0 0.0   EBITDA   3,036 3,315 3,257 3,947 4,579 4,242 0.0 0.0   EBIT   3,036 3,315 4,993 3,947 4,579 4,242 0.0 0.0   Pre-tax profit (PTP)   72,608.2 47,062.8 284,676.3 259,056.3 112,582.8 77,586.1 0.0 0.0   Net earnings   72,216.1 46,698.2 283,898.0 257,780.9 111,842.3 77,258.3 0.0 0.0   Pre-tax profit without non-rec. items   72,608 47,063 284,676 259,056 112,583 77,586 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   69,318 72,769 77,500 93,690 78,830 91,936 0.0 0.0   Shareholders equity total   279,680 326,888 610,786 762,566 874,409 882,667 102,808 102,808   Interest-bearing liabilities   55,642 67,891 69,532 80,963 61,182 77,318 0.0 0.0   Balance sheet total (assets)   339,459 399,606 685,466 851,386 942,840 965,273 102,808 102,808   Net Debt   55,592 67,841 69,482 80,913 61,132 77,268 -102,808 -102,808     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,507 4,570 4,428 0 0 0 0 0   Net sales growth   3.8% 1.4% -3.1% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,036 3,315 4,993 4,008 4,579 4,344 0.0 0.0   Gross profit growth   -14.2% 9.2% 50.6% -19.7% 14.2% -5.1% -100.0% 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)   339,459 399,606 685,466 851,386 942,840 965,273 102,808 102,808   Balance sheet change%   26.6% 17.7% 71.5% 24.2% 10.7% 2.4% -89.3% 0.0%   Added value   3,036.0 3,314.9 4,992.8 3,946.5 4,578.6 4,241.7 0.0 0.0   Added value %   67.4% 72.5% 112.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   143 3,451 4,731 16,190 -14,860 13,106 -91,936 0   Net sales trend   1.0 2.0 -1.0 -2.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   67.4% 72.5% 73.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   67.4% 72.5% 112.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 98.5% 100.0% 97.6% 0.0% 0.0%   Net Earnings %   1,602.3% 1,021.8% 6,411.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1,602.3% 1,021.8% 6,372.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1,611.0% 1,029.8% 6,429.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   24.4% 13.2% 52.7% 33.9% 12.7% 8.5% 0.0% 0.0%   ROI %   24.5% 13.3% 52.9% 34.0% 12.8% 8.5% 0.0% 0.0%   ROE %   29.7% 15.4% 60.6% 37.5% 13.7% 8.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   82.6% 82.0% 89.2% 89.6% 92.7% 91.4% 100.0% 100.0%   Relative indebtedness %   1,268.1% 1,527.6% 1,606.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,267.0% 1,526.5% 1,605.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,831.1% 2,046.5% 2,133.1% 2,050.2% 1,335.2% 1,821.6% 0.0% 0.0%   Gearing %   19.9% 20.8% 11.4% 10.6% 7.0% 8.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.8% 2.1% 2.3% 2.3% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.1 0.0 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.0 0.8 0.0 0.0   Cash and cash equivalent   50.0 50.0 50.0 50.0 50.0 50.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   4.5 1.3 1.6 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 %   2.5% 2.0% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -22,694.7 -35,819.0 -40,913.7 -41,307.0 -36,145.1 -10,445.3 0.0 0.0   Net working capital %   -503.5% -783.7% -924.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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