Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENSEN 4 ApS 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% 1.5% 1.5%   Bankruptcy risk   16.7% 7.3% 7.0% 8.4% 18.8% 17.2% 11.6% 11.6%   Credit score (0-100)   11 35 34 28 6 9 21 21   Credit rating   BB BBB BBB BB B BB BB 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 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 -7 0 0 0 0 0 0   Gross profit   -0.9 -7.1 -1.7 -0.7 -1.8 0.0 0.0 0.0   EBITDA   -0.9 -7.1 -1.7 -0.7 -1.8 0.0 0.0 0.0   EBIT   -0.9 -7.1 -1.7 -0.7 -1.8 0.0 0.0 0.0   Pre-tax profit (PTP)   44.7 -23.1 218.4 278.9 -139.6 344.7 0.0 0.0   Net earnings   36.5 -23.1 218.4 173.6 -139.6 299.6 0.0 0.0   Pre-tax profit without non-rec. items   44.7 -23.1 218 279 -140 345 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,635 2,459 2,527 2,541 2,259 2,408 2,083 2,083   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,627 2,460 2,528 2,646 2,260 2,452 2,083 2,083   Net Debt   -2,627 -2,454 -2,520 -2,646 -2,260 -2,452 -2,083 -2,083     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 -7 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -0.9 -7.1 -1.7 -0.7 -1.8 0.0 0.0 0.0   Gross profit growth   0.0% -724.9% 75.7% 61.4% -174.0% 0.0% 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)   2,627 2,460 2,528 2,646 2,260 2,452 2,083 2,083   Balance sheet change%   -5.4% -6.4% 2.8% 4.7% -14.6% 8.5% -15.0% 0.0%   Added value   -0.9 -7.1 -1.7 -0.7 -1.8 0.0 0.0 0.0   Added value %   0.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 0.0 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% 100.0% 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% 100.0% 100.0% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 325.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 325.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 325.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.7% 0.7% 9.0% 11.3% 0.3% 14.9% 0.0% 0.0%   ROI %   2.7% 0.7% 9.0% 11.5% 0.3% 15.0% 0.0% 0.0%   ROE %   1.4% -0.9% 8.8% 6.9% -5.8% 12.8% 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 %   99.7% 100.0% 100.0% 96.0% 100.0% 98.2% 100.0% 100.0%   Relative indebtedness %   0.0% -12.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 34,491.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   304,764.6% 34,503.4% 145,566.2% 395,527.7% 123,279.5% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 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   -556.9 2,850.0 2,929.2 0.0 2,621.5 2,844.1 0.0 0.0   Current Ratio   -556.9 2,850.0 2,929.2 0.0 2,621.5 2,844.1 0.0 0.0   Cash and cash equivalent   2,627.1 2,453.5 2,519.8 2,646.1 2,259.7 2,451.6 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)   365.4 0.0 -182.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% -34,587.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,812.2 1,046.3 529.7 1,913.2 2,205.4 2,405.1 0.0 0.0   Net working capital %   0.0% -14,713.4% 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