Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jima Hegn 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% 2.1% 2.1%   Bankruptcy risk   4.4% 10.5% 1.6% 0.7% 0.8% 0.7% 6.6% 6.5%   Credit score (0-100)   48 24 75 93 92 93 36 37   Credit rating   BBB BB A AA AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 18.6 908.1 836.2 1,017.5 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   1,758 2,788 7,941 10,354 10,415 8,146 0.0 0.0   EBITDA   510 326 4,857 3,970 1,581 2,442 0.0 0.0   EBIT   333 174 4,631 3,678 1,166 2,025 0.0 0.0   Pre-tax profit (PTP)   161.4 16.0 4,514.3 3,550.2 882.2 1,641.4 0.0 0.0   Net earnings   124.7 8.4 3,514.5 2,766.7 683.4 1,321.5 0.0 0.0   Pre-tax profit without non-rec. items   161 16.0 4,514 3,550 882 1,641 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   798 885 771 1,524 1,315 1,151 0.0 0.0   Shareholders equity total   258 267 3,781 6,548 7,231 8,553 7,865 7,865   Interest-bearing liabilities   3,298 2,505 1,759 5,105 8,078 7,061 0.0 0.0   Balance sheet total (assets)   5,791 5,480 10,338 19,606 18,929 17,997 7,865 7,865   Net Debt   3,298 2,505 1,759 5,105 8,065 7,056 -7,865 -7,865     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   1,758 2,788 7,941 10,354 10,415 8,146 0.0 0.0   Gross profit growth   141.9% 58.6% 184.9% 30.4% 0.6% -21.8% -100.0% 0.0%   Employees   5 6 8 14 18 12 0 0   Employee growth %   150.0% 20.0% 33.3% 75.0% 28.6% -33.3% -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)   5,791 5,480 10,338 19,606 18,929 17,997 7,865 7,865   Balance sheet change%   14.8% -5.4% 88.7% 89.7% -3.5% -4.9% -56.3% 0.0%   Added value   510.3 326.2 4,857.5 3,970.0 1,458.0 2,442.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   318 -65 -342 461 -623 -581 -1,151 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 (%)   18.9% 6.2% 58.3% 35.5% 11.2% 24.9% 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 %   6.1% 3.1% 58.6% 24.7% 6.2% 12.3% 0.0% 0.0%   ROI %   8.1% 5.1% 105.8% 41.0% 8.6% 14.3% 0.0% 0.0%   ROE %   63.6% 3.2% 173.6% 53.6% 9.9% 16.7% 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 %   4.5% 4.9% 37.7% 35.1% 39.8% 47.9% 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, %   646.3% 767.9% 36.2% 128.6% 510.0% 288.9% 0.0% 0.0%   Gearing %   1,277.0% 939.3% 46.5% 78.0% 111.7% 82.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 5.5% 5.5% 4.3% 4.8% 8.2% 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   0.1 0.0 0.2 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.9 0.9 1.5 1.4 1.5 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 13.7 5.6 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   -266.0 -386.9 3,224.5 5,232.7 5,888.8 6,935.0 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   102 54 607 284 81 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   102 54 607 284 88 204 0 0   EBIT / employee   67 29 579 263 65 169 0 0   Net earnings / employee   25 1 439 198 38 110 0 0