Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR JONAS CHRISTENSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.1% 17.3% 13.1% 4.2% 5.6% 4.9% 13.4% 13.4%   Credit score (0-100)   14 9 16 48 40 44 17 17   Credit rating   BB BB BB BBB BBB 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   64.3 130 687 1,042 294 499 0.0 0.0   EBITDA   -121 93.0 413 393 -36.4 278 0.0 0.0   EBIT   -137 72.0 384 349 -77.0 227 0.0 0.0   Pre-tax profit (PTP)   -149.0 66.8 381.3 353.6 -72.9 230.6 0.0 0.0   Net earnings   -116.9 52.5 296.3 275.8 -57.3 170.6 0.0 0.0   Pre-tax profit without non-rec. items   -149 66.8 381 354 -72.9 231 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   109 85.8 171 208 168 338 0.0 0.0   Shareholders equity total   43.6 96.2 393 668 611 782 732 732   Interest-bearing liabilities   118 76.0 40.8 17.9 54.0 94.6 0.0 0.0   Balance sheet total (assets)   239 304 741 931 790 1,055 732 732   Net Debt   102 -44.9 -239 -96.4 -42.7 31.1 -732 -732     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   64.3 130 687 1,042 294 499 0.0 0.0   Gross profit growth   24.3% 101.8% 429.3% 51.6% -71.8% 69.8% -100.0% 0.0%   Employees   1 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   239 304 741 931 790 1,055 732 732   Balance sheet change%   -62.0% 27.5% 143.5% 25.6% -15.1% 33.5% -30.7% 0.0%   Added value   -121.3 93.0 413.1 393.3 -32.7 277.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -44 56 -7 -81 119 -338 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 3.0 -1.0 1.0 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 (%)   -212.6% 55.4% 55.9% 33.5% -26.2% 45.5% 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 %   -31.6% 26.5% 73.6% 42.5% -8.4% 25.2% 0.0% 0.0%   ROI %   -68.1% 43.1% 123.6% 59.0% -9.8% 27.3% 0.0% 0.0%   ROE %   -114.5% 75.1% 121.3% 52.0% -9.0% 24.5% 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 %   18.3% 31.6% 53.0% 71.8% 77.3% 74.1% 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, %   -83.9% -48.3% -57.8% -24.5% 117.4% 11.2% 0.0% 0.0%   Gearing %   270.3% 79.1% 10.4% 2.7% 8.8% 12.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 5.3% 5.3% 4.3% 2.5% 2.7% 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   0.7 1.1 1.7 3.5 4.8 4.4 0.0 0.0   Current Ratio   0.7 1.1 1.7 3.7 4.9 4.4 0.0 0.0   Cash and cash equivalent   16.2 120.9 279.6 114.3 96.7 63.5 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   -65.1 10.4 238.0 527.8 495.4 556.3 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  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   -121 93 207 197 -33 278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -121 93 207 197 -36 278 0 0   EBIT / employee   -137 72 192 175 -77 227 0 0   Net earnings / employee   -117 53 148 138 -57 171 0 0