Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PER JENSEN HOLDING. RANDERS 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.1% 0.7% 0.6% 1.2% 0.7% 0.8% 7.7% 7.7%   Credit score (0-100)   85 94 98 80 93 90 32 32   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   922.2 2,414.1 2,925.7 590.4 2,445.7 2,367.0 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   -148 -84.2 -77.8 -88.9 -145 -85.6 0.0 0.0   EBITDA   -148 -84.2 -77.8 -139 -215 -85.6 0.0 0.0   EBIT   -167 -103 -96.5 -158 -233 -104 0.0 0.0   Pre-tax profit (PTP)   662.8 1,953.5 4,169.7 -1,651.9 836.3 2,619.0 0.0 0.0   Net earnings   608.7 1,650.8 3,236.8 -1,655.2 835.4 2,613.8 0.0 0.0   Pre-tax profit without non-rec. items   663 1,954 4,170 -1,652 836 2,619 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   655 636 617 599 580 561 0.0 0.0   Shareholders equity total   25,654 26,477 29,714 27,059 26,994 28,838 27,013 27,013   Interest-bearing liabilities   0.0 565 0.0 0.0 1.0 1.0 0.0 0.0   Balance sheet total (assets)   25,685 27,199 30,670 27,078 27,019 28,862 27,013 27,013   Net Debt   -880 -24,883 -29,503 -24,519 -25,629 -28,257 -27,013 -27,013     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   -148 -84.2 -77.8 -88.9 -145 -85.6 0.0 0.0   Gross profit growth   -221.2% 43.1% 7.6% -14.3% -62.6% 40.8% 0.0% 0.0%   Employees   0 0 0 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   25,685 27,199 30,670 27,078 27,019 28,862 27,013 27,013   Balance sheet change%   1.6% 5.9% 12.8% -11.7% -0.2% 6.8% -6.4% 0.0%   Added value   -147.9 -84.2 -77.8 -138.9 -214.6 -85.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -37 -37 -37 -37 -37 -561 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   112.7% 122.2% 124.0% 177.3% 161.3% 121.9% 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 %   2.6% 7.4% 15.0% 8.9% 3.1% 9.4% 0.0% 0.0%   ROI %   2.6% 7.4% 15.3% 9.0% 3.1% 9.4% 0.0% 0.0%   ROE %   2.4% 6.3% 11.5% -5.8% 3.1% 9.4% 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 %   99.9% 97.3% 96.9% 99.9% 99.9% 99.9% 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, %   595.2% 29,544.8% 37,907.8% 17,647.6% 11,941.9% 33,003.0% 0.0% 0.0%   Gearing %   0.0% 2.1% 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% 0.3% 58.1% 84,161,780.0% 138.4% 0.0% 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   28.4 35.3 30.9 1,404.9 1,090.7 1,211.3 0.0 0.0   Current Ratio   28.4 35.3 30.9 1,404.9 1,090.7 1,211.3 0.0 0.0   Cash and cash equivalent   880.3 25,448.2 29,502.9 24,518.8 25,630.3 28,257.9 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   859.5 261.5 27.4 2,676.0 1,977.6 489.4 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   0 0 0 -139 -215 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -139 -215 0 0 0   EBIT / employee   0 0 0 -158 -233 0 0 0   Net earnings / employee   0 0 0 -1,655 835 0 0 0