Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRN GRANN HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 1.0% 1.0% 3.9% 7.8% 7.7%   Credit score (0-100)   0 0 0 89 87 51 31 30   Credit rating   N/A N/A N/A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 5,276.0 3,523.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 36,045 27,472 22,348 0.0 0.0   EBITDA   0.0 0.0 0.0 10,704 3,349 -2,417 0.0 0.0   EBIT   0.0 0.0 0.0 8,663 1,503 -15,923 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 9,147.0 592.8 -15,839.6 0.0 0.0   Net earnings   0.0 0.0 0.0 9,236.7 453.4 -18,941.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 9,147 593 -15,840 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 80,219 87,791 67,422 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 66,139 66,262 34,132 20,925 20,925   Interest-bearing liabilities   0.0 0.0 0.0 51,897 52,536 54,532 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 143,881 143,265 111,521 20,925 20,925   Net Debt   0.0 0.0 0.0 32,801 40,441 45,666 -20,925 -20,925     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e 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   0.0 0.0 0.0 36,045 27,472 22,348 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -23.8% -18.7% -100.0% 0.0%   Employees   0 0 0 72 68 64 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -5.6% -5.9% -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)   0 0 0 143,881 143,265 111,521 20,925 20,925   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -0.4% -22.2% -81.2% 0.0%   Added value   0.0 0.0 0.0 10,704.4 3,545.1 -2,417.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 78,177 5,726 -33,874 -67,422 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e 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 (%)   0.0% 0.0% 0.0% 24.0% 5.5% -71.2% 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 %   0.0% 0.0% 0.0% 7.4% 1.8% -11.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 8.7% 2.1% -13.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 28.6% 1.4% -70.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 46.0% 46.3% 30.6% 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, %   0.0% 0.0% 0.0% 306.4% 1,207.5% -1,889.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 78.5% 79.3% 159.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.8% 3.8% 2.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.9 0.7 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.2 1.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 19,095.8 12,094.7 8,866.2 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e 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   0.0 0.0 0.0 19,672.2 12,389.0 -3,794.6 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/10 2018 2018/10 2019 2019/10 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 149 52 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 149 49 -38 0 0   EBIT / employee   0 0 0 120 22 -249 0 0   Net earnings / employee   0 0 0 128 7 -296 0 0