Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEIF M. JENSEN A/S 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% 1.5% 1.5%   Bankruptcy risk   0.5% 2.2% 2.3% 2.2% 0.4% 0.4% 7.6% 7.6%   Credit score (0-100)   99 67 65 65 99 99 32 32   Credit rating   AA BBB BBB BBB AAA AAA BB BB   Credit limit (kDKK)   4,460.9 1.9 1.1 2.3 7,284.8 7,464.6 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   41,581 77,836 76,277 80,567 82,305 87,052 0.0 0.0   EBITDA   10,320 6,009 4,230 7,452 17,806 20,347 0.0 0.0   EBIT   4,339 6,009 4,230 7,452 3,821 4,845 0.0 0.0   Pre-tax profit (PTP)   3,278.0 4,245.0 3,202.0 5,610.0 2,940.0 3,461.9 0.0 0.0   Net earnings   2,552.0 4,245.0 3,202.0 5,610.0 2,437.0 2,763.6 0.0 0.0   Pre-tax profit without non-rec. items   3,278 6,009 4,230 7,452 2,940 3,462 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   67,541 0.0 0.0 0.0 109,276 113,579 0.0 0.0   Shareholders equity total   34,693 38,414 42,481 48,299 52,768 54,831 54,331 54,331   Interest-bearing liabilities   19,094 0.0 0.0 0.0 17,289 18,794 0.0 0.0   Balance sheet total (assets)   98,646 112,529 136,362 135,670 145,926 154,417 54,331 54,331   Net Debt   18,493 0.0 0.0 0.0 13,853 18,707 -54,331 -54,331     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   41,581 77,836 76,277 80,567 82,305 87,052 0.0 0.0   Gross profit growth   -46.0% 87.2% -2.0% 5.6% 2.2% 5.8% -100.0% 0.0%   Employees   109 103 103 101 108 105 0 0   Employee growth %   0.0% -5.5% 0.0% -1.9% 6.9% -2.8% -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)   98,646 112,529 136,362 135,670 145,926 154,417 54,331 54,331   Balance sheet change%   0.3% 14.1% 21.2% -0.5% 7.6% 5.8% -64.8% 0.0%   Added value   10,320.0 6,009.0 4,230.0 7,452.0 3,821.0 20,347.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,718 -68,711 0 0 95,291 -11,199 -113,579 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 (%)   10.4% 7.7% 5.5% 9.2% 4.6% 5.6% 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 %   4.7% 5.7% 3.4% 5.5% 3.3% 3.7% 0.0% 0.0%   ROI %   5.6% 6.1% 3.4% 5.5% 3.5% 4.2% 0.0% 0.0%   ROE %   7.6% 11.6% 7.9% 12.4% 4.8% 5.1% 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 %   35.2% 100.0% 100.0% 100.0% 36.2% 35.5% 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, %   179.2% 0.0% 0.0% 0.0% 77.8% 91.9% 0.0% 0.0%   Gearing %   55.0% 0.0% 0.0% 0.0% 32.8% 34.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 0.0% 0.0% 0.0% 19.1% 11.2% 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   1.1 0.0 0.0 0.0 1.3 1.2 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.3 1.2 0.0 0.0   Cash and cash equivalent   601.0 0.0 0.0 0.0 3,436.0 87.2 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   1,393.0 0.0 0.0 0.0 6,075.0 6,045.1 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   95 58 41 74 35 194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 58 41 74 165 194 0 0   EBIT / employee   40 58 41 74 35 46 0 0   Net earnings / employee   23 41 31 56 23 26 0 0