Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danny Wendelboe Juel Jeppesen Holding 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  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   2.1% 1.0% 1.4% 1.5% 1.8% 2.0% 8.4% 8.4%   Credit score (0-100)   69 87 77 76 69 69 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.8 879.3 114.1 91.1 8.6 3.2 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 63 0 0 0 0 0 0   Gross profit   0.0 13.1 -285 -172 -120 -64.6 0.0 0.0   EBITDA   -3.3 -3.7 -326 -209 -138 -82.5 0.0 0.0   EBIT   -3.3 -3.7 -326 -209 -138 -82.5 0.0 0.0   Pre-tax profit (PTP)   720.6 1,583.8 2,139.6 2,785.5 4,728.2 2,717.8 0.0 0.0   Net earnings   720.6 1,583.8 2,139.6 2,785.5 4,728.2 2,717.8 0.0 0.0   Pre-tax profit without non-rec. items   721 1,584 2,140 2,785 4,728 2,718 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   0.0 25.2 19.9 14.6 9.3 4.0 0.0 0.0   Shareholders equity total   13,051 14,329 16,897 19,079 23,798 25,954 12,163 12,163   Interest-bearing liabilities   0.0 1,651 1,293 521 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,055 15,983 18,199 19,610 23,824 25,968 12,163 12,163   Net Debt   -0.5 1,645 1,292 521 -5.6 -15.5 -12,163 -12,163     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 63 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   0.0 13.1 -285 -172 -120 -64.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 39.7% 30.4% 46.1% 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)   13,055 15,983 18,199 19,610 23,824 25,968 12,163 12,163   Balance sheet change%   8.7% 22.4% 13.9% 7.8% 21.5% 9.0% -53.2% 0.0%   Added value   -3.3 -3.7 -326.3 -208.8 -138.5 -82.5 0.0 0.0   Added value %   0.0% -5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25 -5 -5 -5 -5 -4 0   Net sales trend   0.0 0.0 -1.0 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  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% -5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -27.9% 114.4% 121.4% 115.6% 127.7% 0.0% 0.0%   Net Earnings %   0.0% 2,511.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 2,511.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 2,511.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.8% 10.9% 12.8% 14.9% 21.8% 10.9% 0.0% 0.0%   ROI %   5.8% 10.9% 12.8% 14.9% 21.8% 10.9% 0.0% 0.0%   ROE %   5.8% 11.6% 13.7% 15.5% 22.1% 10.9% 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 %   100.0% 89.7% 92.8% 97.3% 99.9% 99.9% 100.0% 100.0%   Relative indebtedness %   0.0% 2,621.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 2,612.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   14.6% -44,981.7% -396.0% -249.6% 4.1% 18.9% 0.0% 0.0%   Gearing %   0.0% 11.5% 7.7% 2.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   99.2% 0.4% 3.0% 2.5% 2.1% 0.0% 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   0.1 2.2 0.1 -0.0 0.2 1.1 0.0 0.0   Current Ratio   19.8 722.5 149.0 99.3 15.7 26.6 0.0 0.0   Cash and cash equivalent   0.5 5.8 0.5 -0.2 5.6 15.5 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% 3,023.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   85.0 1,904.0 1,480.3 982.6 373.1 367.5 0.0 0.0   Net working capital %   0.0% 3,018.9% 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   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