Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRANK JØRGENSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   3.4% 3.8% 3.7% 3.4% 3.6% 5.5% 17.6% 17.3%   Credit score (0-100)   55 52 52 52 52 40 9 9   Credit rating   BBB BBB BBB BBB BBB BBB B 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   560 260 238 447 266 124 0.0 0.0   EBITDA   314 30.6 11.0 247 16.7 -85.5 0.0 0.0   EBIT   268 -15.2 -34.8 233 -39.9 -142 0.0 0.0   Pre-tax profit (PTP)   260.2 -20.0 -37.5 232.2 -43.0 -146.5 0.0 0.0   Net earnings   202.8 -16.0 -29.5 181.2 -40.4 -141.9 0.0 0.0   Pre-tax profit without non-rec. items   260 -20.0 -37.5 232 -43.0 -146 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   204 158 113 269 212 156 0.0 0.0   Shareholders equity total   336 212 182 361 321 179 28.8 28.8   Interest-bearing liabilities   21.0 72.1 21.2 12.2 13.9 49.3 0.0 0.0   Balance sheet total (assets)   672 506 441 641 549 394 28.8 28.8   Net Debt   -154 72.1 -144 -77.4 -76.9 49.3 -28.8 -28.8     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   560 260 238 447 266 124 0.0 0.0   Gross profit growth   66.2% -53.6% -8.3% 88.0% -40.5% -53.5% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   672 506 441 641 549 394 29 29   Balance sheet change%   25.5% -24.7% -13.0% 45.6% -14.4% -28.3% -92.7% 0.0%   Added value   313.8 30.6 11.0 247.3 -25.8 -85.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -92 -92 142 -113 -113 -156 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 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   47.9% -5.8% -14.6% 52.1% -15.0% -114.9% 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 %   44.4% -2.6% -7.4% 43.1% -6.7% -30.2% 0.0% 0.0%   ROI %   82.3% -4.5% -12.6% 73.7% -10.7% -48.0% 0.0% 0.0%   ROE %   86.6% -5.8% -15.0% 66.7% -11.8% -56.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   49.9% 41.8% 41.4% 56.3% 58.4% 45.4% 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, %   -49.1% 235.4% -1,311.1% -31.3% -459.8% -57.6% 0.0% 0.0%   Gearing %   6.3% 34.1% 11.6% 3.4% 4.3% 27.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 10.4% 5.7% 6.1% 23.7% 13.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 1.5 1.4 1.6 1.2 0.0 0.0   Current Ratio   1.4 1.3 1.5 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   175.1 0.0 165.0 89.6 90.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   131.5 83.9 106.2 112.0 125.6 35.3 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   314 31 11 0 -26 -86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   314 31 11 0 17 -86 0 0   EBIT / employee   268 -15 -35 0 -40 -142 0 0   Net earnings / employee   203 -16 -30 0 -40 -142 0 0