Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN BANG 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   1.6% 1.3% 1.0% 1.3% 1.4% 1.1% 10.4% 10.4%   Credit score (0-100)   77 81 86 79 76 85 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   22.1 214.2 780.1 140.2 91.1 792.7 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   798 2,286 1,365 1,520 0 1,817 1,817 1,817   Gross profit   793 2,279 1,359 1,514 -6.3 1,810 0.0 0.0   EBITDA   793 2,279 1,359 1,514 2,667 1,810 0.0 0.0   EBIT   793 2,279 1,359 645 2,500 1,806 0.0 0.0   Pre-tax profit (PTP)   851.6 2,350.3 1,431.5 717.5 2,575.9 1,884.4 0.0 0.0   Net earnings   831.5 2,336.1 1,416.8 702.7 2,559.7 1,865.9 0.0 0.0   Pre-tax profit without non-rec. items   852 2,350 1,431 718 4,916 1,884 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,281 10,617 12,034 12,736 15,296 17,162 4,122 4,122   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,291 10,637 12,272 12,762 15,740 17,244 4,122 4,122   Net Debt   -51.3 -102 -99.9 -97.3 -89.7 -90.1 -4,122 -4,122     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   798 2,286 1,365 1,520 0 1,817 1,817 1,817   Net sales growth   280.6% 186.3% -40.3% 11.4% -100.0% 0.0% 0.0% 0.0%   Gross profit   793 2,279 1,359 1,514 -6.3 1,810 0.0 0.0   Gross profit growth   287.4% 187.3% -40.4% 11.4% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0   1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 900.0% -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)   8,291 10,637 12,272 12,762 15,740 17,244 4,122 4,122   Balance sheet change%   11.2% 28.3% 15.4% 4.0% 23.3% 9.6% -76.1% 0.0%   Added value   793.5 2,279.3 1,358.7 1,513.9 3,369.6 1,810.3 0.0 0.0   Added value %   99.4% 99.7% 99.5% 99.6% 0.0% 99.6% 0.0% 0.0%   Investments   0 0 0 -869 -167 -4 0 0   Net sales trend   1.0 2.0 -1.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   99.4% 99.7% 99.5% 99.6% 0.0% 99.6% 0.0% 0.0%   EBIT %   99.4% 99.7% 99.5% 42.4% 0.0% 99.4% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 42.6% -40,004.1% 99.8% 0.0% 0.0%   Net Earnings %   104.1% 102.2% 103.8% 46.2% 0.0% 102.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   104.1% 102.2% 103.8% 103.4% 0.0% 102.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   106.7% 102.8% 104.9% 47.2% 0.0% 103.7% 0.0% 0.0%   ROA %   10.9% 24.8% 12.5% 5.8% 34.5% 11.5% 0.0% 0.0%   ROI %   10.9% 24.9% 12.7% 5.8% 35.1% 11.6% 0.0% 0.0%   ROE %   10.6% 24.7% 12.5% 5.7% 18.3% 11.5% 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 %   99.9% 99.8% 98.1% 99.8% 97.2% 99.5% 100.0% 100.0%   Relative indebtedness %   1.3% 0.9% 17.5% 1.7% 0.0% 4.5% 0.0% 0.0%   Relative net indebtedness %   -5.1% -3.6% 10.1% -4.7% 0.0% -0.4% -226.8% -226.8%   Net int. bear. debt to EBITDA, %   -6.5% -4.5% -7.4% -6.4% -3.4% -5.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 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   438.9 232.5 20.6 154.1 10.2 51.1 0.0 0.0   Current Ratio   438.9 232.5 20.6 154.1 10.2 51.1 0.0 0.0   Cash and cash equivalent   51.3 102.4 99.9 97.3 89.7 90.1 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)   365.0 322.9 355.8 351.0 365.0 317.8 0.0 0.0   Current assets / Net sales %   573.6% 203.0% 359.7% 255.1% 0.0% 231.3% 226.8% 226.8%   Net working capital   4,569.4 4,619.7 4,671.7 3,854.0 4,073.7 4,122.1 0.0 0.0   Net working capital %   572.3% 202.1% 342.3% 253.5% 0.0% 226.8% 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 1,817 0 0   Added value / employee   0 0 0 0 33,696 1,810 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 26,668 1,810 0 0   EBIT / employee   0 0 0 0 25,003 1,806 0 0   Net earnings / employee   0 0 0 0 25,597 1,866 0 0