Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN JENSEN EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.2% 1.7% 1.9% 1.8% 1.7% 2.3% 8.3% 8.3%   Credit score (0-100)   67 74 70 70 73 63 29 29   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.2 4.4 1.4 3.4 9.0 0.1 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   696 694 686 742 668 809 0.0 0.0   EBITDA   696 694 686 742 668 809 0.0 0.0   EBIT   608 599 590 636 553 672 0.0 0.0   Pre-tax profit (PTP)   410.7 392.9 406.1 450.6 370.0 354.5 0.0 0.0   Net earnings   320.4 306.5 316.7 351.5 288.6 276.5 0.0 0.0   Pre-tax profit without non-rec. items   411 393 406 451 370 354 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   8,564 9,534 9,640 10,164 10,644 14,376 0.0 0.0   Shareholders equity total   5,072 5,379 5,495 5,847 6,135 6,412 6,287 6,287   Interest-bearing liabilities   4,634 4,298 4,137 3,982 4,477 7,456 0.0 0.0   Balance sheet total (assets)   10,111 10,096 10,083 10,268 11,027 14,376 6,287 6,287   Net Debt   4,634 4,297 4,095 3,883 4,105 7,456 -6,287 -6,287     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   696 694 686 742 668 809 0.0 0.0   Gross profit growth   22.1% -0.4% -1.2% 8.2% -10.0% 21.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   10,111 10,096 10,083 10,268 11,027 14,376 6,287 6,287   Balance sheet change%   -0.3% -0.1% -0.1% 1.8% 7.4% 30.4% -56.3% 0.0%   Added value   696.5 693.7 685.5 742.0 658.8 808.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   203 876 10 418 365 3,595 -14,376 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 %   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 (%)   87.3% 86.3% 86.0% 85.7% 82.8% 83.1% 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 %   6.3% 6.2% 5.9% 6.2% 5.2% 5.3% 0.0% 0.0%   ROI %   6.6% 6.4% 6.1% 6.5% 5.4% 5.5% 0.0% 0.0%   ROE %   6.5% 5.9% 5.8% 6.2% 4.8% 4.4% 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 %   50.2% 53.3% 54.5% 56.9% 55.6% 44.6% 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, %   665.3% 619.4% 597.3% 523.3% 614.8% 921.8% 0.0% 0.0%   Gearing %   91.4% 79.9% 75.3% 68.1% 73.0% 116.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 5.2% 4.5% 4.6% 4.3% 5.3% 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   1.6 0.7 0.5 0.1 0.2 0.0 0.0 0.0   Current Ratio   1.6 0.7 0.5 0.1 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 1.3 42.3 98.9 372.7 0.0 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   581.4 -248.3 -435.4 -795.8 -1,205.8 -4,873.8 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   696 694 686 742 659 809 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   696 694 686 742 668 809 0 0   EBIT / employee   608 599 590 636 553 672 0 0   Net earnings / employee   320 306 317 351 289 276 0 0