Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARL JACOBSEN & CO. 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 2018/12 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% 1.1% 1.1%   Bankruptcy risk   1.6% 2.3% 0.8% 2.5% 4.8% 3.5% 8.0% 8.0%   Credit score (0-100)   76 66 90 61 44 52 31 31   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   41.2 0.3 2,205.9 0.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   501 -570 215 -121 -362 -1,706 0.0 0.0   EBITDA   501 -570 215 -121 -362 -1,706 0.0 0.0   EBIT   501 -570 5,965 879 -3,212 -3,823 0.0 0.0   Pre-tax profit (PTP)   -1,077.8 -1,270.4 6,933.8 937.5 -6,671.1 -6,269.3 0.0 0.0   Net earnings   -1,588.5 -515.8 5,875.0 1,005.0 -5,205.4 -4,980.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,078 -1,270 6,934 937 -6,671 -6,269 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   45,285 57,075 51,245 43,445 121,345 119,745 0.0 0.0   Shareholders equity total   20,205 19,689 25,564 26,569 21,364 13,997 13,872 13,872   Interest-bearing liabilities   31,672 43,022 29,744 32,663 24,573 49,408 0.0 0.0   Balance sheet total (assets)   67,661 76,923 77,786 75,362 143,712 125,253 13,872 13,872   Net Debt   22,082 33,441 16,497 24,091 13,478 48,345 -13,872 -13,872     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   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   501 -570 215 -121 -362 -1,706 0.0 0.0   Gross profit growth   -47.9% 0.0% 0.0% 0.0% -199.8% -370.9% 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)   67,661 76,923 77,786 75,362 143,712 125,253 13,872 13,872   Balance sheet change%   -8.4% 13.7% 1.1% -3.1% 90.7% -12.8% -88.9% 0.0%   Added value   501.3 -569.6 5,964.5 879.2 -3,212.3 -3,823.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,800 11,789 -5,829 -7,800 77,900 -1,600 -119,745 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 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 %   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% 2,780.3% -727.6% 886.6% 224.1% 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 %   0.0% -0.4% 10.6% 3.6% -2.7% -2.5% 0.0% 0.0%   ROI %   0.0% -0.5% 12.8% 4.3% -5.2% -5.7% 0.0% 0.0%   ROE %   -7.6% -2.6% 26.0% 3.9% -21.7% -28.2% 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 %   29.9% 25.6% 32.9% 35.3% 14.9% 11.2% 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, %   4,404.7% -5,870.8% 7,689.8% -19,938.3% -3,720.2% -2,833.6% 0.0% 0.0%   Gearing %   156.8% 218.5% 116.4% 122.9% 115.0% 353.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.6% 3.6% 5.8% 12.8% 7.9% 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   1.0 0.7 1.2 1.1 0.2 0.1 0.0 0.0   Current Ratio   1.6 0.7 1.2 1.7 0.2 0.1 0.0 0.0   Cash and cash equivalent   9,590.4 9,581.1 13,247.1 8,571.6 11,095.0 1,063.0 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)   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   -3,282.6 -14,999.7 -10,367.0 2,384.2 -78,447.9 -56,452.6 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 2018/12 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