Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.E.HUSET 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   4.7% 10.3% 23.5% 13.8% 7.5% 7.1% 16.1% 16.1%   Credit score (0-100)   47 24 3 15 31 34 11 11   Credit rating   BBB BB B BB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   478 -44.1 -142 427 221 403 0.0 0.0   EBITDA   249 -255 -326 239 41.6 209 0.0 0.0   EBIT   219 -283 -346 235 37.2 206 0.0 0.0   Pre-tax profit (PTP)   223.4 -300.3 -356.1 214.7 1.3 174.5 0.0 0.0   Net earnings   223.4 -300.3 -356.1 214.7 1.3 174.5 0.0 0.0   Pre-tax profit without non-rec. items   223 -300 -356 215 1.3 175 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   75.2 46.8 26.4 22.1 17.7 14.3 0.0 0.0   Shareholders equity total   507 152 -204 10.5 11.7 186 106 106   Interest-bearing liabilities   0.0 383 304 187 860 738 0.0 0.0   Balance sheet total (assets)   707 858 490 700 939 1,033 106 106   Net Debt   -271 357 265 183 857 732 -106 -106     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   478 -44.1 -142 427 221 403 0.0 0.0   Gross profit growth   98.5% 0.0% -223.2% 0.0% -48.2% 82.1% -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)   707 858 490 700 939 1,033 106 106   Balance sheet change%   17.7% 21.4% -42.9% 42.7% 34.1% 10.0% -89.7% 0.0%   Added value   248.6 -254.5 -325.8 239.2 41.6 209.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -57 -41 -9 -9 -7 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   45.8% 642.1% 243.1% 55.0% 16.8% 51.0% 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 %   34.4% -33.2% -42.9% 35.7% 6.4% 22.5% 0.0% 0.0%   ROI %   49.3% -49.8% -79.4% 99.1% 9.8% 24.7% 0.0% 0.0%   ROE %   52.8% -91.1% -110.9% 85.7% 11.3% 176.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   71.8% 17.7% -29.4% 1.5% 1.2% 18.0% 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, %   -108.8% -140.1% -81.2% 76.4% 2,061.0% 350.5% 0.0% 0.0%   Gearing %   0.0% 251.9% -148.9% 1,788.1% 7,339.9% 396.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 21.3% 6.8% 13.8% 9.7% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.2 1.1 0.7 1.0 1.0 1.2 0.0 0.0   Current Ratio   3.2 1.1 0.7 1.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   270.6 26.1 39.5 4.4 3.6 5.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   432.2 105.0 -230.7 -11.6 -6.0 171.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   249 -255 -326 239 42 209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   249 -255 -326 239 42 209 0 0   EBIT / employee   219 -283 -346 235 37 206 0 0   Net earnings / employee   223 -300 -356 215 1 175 0 0