Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS CHRISTIAN LARSEN 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 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% 0.4% 0.4%   Bankruptcy risk   1.8% 1.6% 1.6% 1.6% 1.9% 1.8% 10.2% 10.2%   Credit score (0-100)   73 76 75 73 69 70 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.9 3.4 5.2 3.8 0.5 1.2 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 0 0 0 0 0 0 0   Gross profit   154 145 147 149 121 130 0.0 0.0   EBITDA   154 145 147 149 121 130 0.0 0.0   EBIT   133 124 126 127 99.4 109 0.0 0.0   Pre-tax profit (PTP)   94.8 198.8 189.1 125.3 6.3 106.7 0.0 0.0   Net earnings   70.2 151.3 148.2 85.5 -0.0 78.5 0.0 0.0   Pre-tax profit without non-rec. items   94.8 199 189 125 6.3 107 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   2,189 2,168 2,191 2,170 2,148 2,126 0.0 0.0   Shareholders equity total   1,559 1,710 1,858 1,944 1,944 2,022 1,591 1,591   Interest-bearing liabilities   1,109 1,060 1,007 922 869 820 0.0 0.0   Balance sheet total (assets)   2,832 2,917 2,979 2,889 2,823 2,862 1,591 1,591   Net Debt   676 521 429 413 422 296 -1,591 -1,591     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 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   154 145 147 149 121 130 0.0 0.0   Gross profit growth   25.4% -5.8% 1.5% 1.0% -18.6% 7.6% -100.0% 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)   2,832 2,917 2,979 2,889 2,823 2,862 1,591 1,591   Balance sheet change%   0.1% 3.0% 2.1% -3.0% -2.3% 1.4% -44.4% 0.0%   Added value   153.9 145.0 147.3 148.7 121.0 130.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -631 -42 1 -43 -43 -43 -2,126 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 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% 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 (%)   86.3% 85.4% 85.3% 85.5% 82.1% 83.4% 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 %   5.5% 7.8% 7.1% 6.5% 5.0% 5.0% 0.0% 0.0%   ROI %   5.5% 7.9% 7.2% 6.6% 5.0% 5.0% 0.0% 0.0%   ROE %   4.6% 9.3% 8.3% 4.5% -0.0% 4.0% 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 %   55.0% 58.6% 62.4% 67.3% 68.8% 70.6% 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, %   439.2% 359.2% 291.4% 277.7% 349.0% 227.2% 0.0% 0.0%   Gearing %   71.1% 62.0% 54.2% 47.4% 44.7% 40.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.2% 2.0% 6.8% 15.1% 4.1% 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   4.0 4.1 4.5 6.7 7.7 8.7 0.0 0.0   Current Ratio   4.0 4.1 4.5 6.7 7.7 8.7 0.0 0.0   Cash and cash equivalent   432.6 538.8 578.1 509.0 446.9 524.0 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)   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   -32.9 -27.1 -30.7 -34.9 25.6 63.9 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  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