Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS JOHAN ANDERSEN. RÅDGIVENDE INGENIØRFIRMA 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.4% 0.6% 1.4% 0.9% 1.1% 2.2% 8.7% 8.5%   Credit score (0-100)   100 98 78 89 85 65 28 29   Credit rating   AAA AA A A A BBB BB BB   Credit limit (kDKK)   1,739.3 1,262.5 90.6 908.1 449.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,893 8,873 7,075 7,974 7,795 4,835 0.0 0.0   EBITDA   5,560 1,444 640 1,371 810 -1,321 0.0 0.0   EBIT   5,110 788 -159 482 41.9 -1,830 0.0 0.0   Pre-tax profit (PTP)   5,117.2 781.9 -191.2 435.9 13.9 -1,846.0 0.0 0.0   Net earnings   3,989.7 608.6 -150.7 324.9 8.8 -1,440.5 0.0 0.0   Pre-tax profit without non-rec. items   5,117 782 -191 436 13.9 -1,846 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   6,310 7,295 6,836 6,015 5,564 5,056 0.0 0.0   Shareholders equity total   10,293 8,902 8,251 7,576 6,585 4,953 4,453 4,453   Interest-bearing liabilities   1,600 3,200 3,200 4,000 4,000 4,000 0.0 0.0   Balance sheet total (assets)   16,313 14,405 13,920 13,548 12,249 10,427 4,453 4,453   Net Debt   -2,676 -856 -1,075 -1,150 -696 936 -4,453 -4,453     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   13,893 8,873 7,075 7,974 7,795 4,835 0.0 0.0   Gross profit growth   53.1% -36.1% -20.3% 12.7% -2.2% -38.0% -100.0% 0.0%   Employees   0 0 6 7 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% -14.3% -16.7% -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)   16,313 14,405 13,920 13,548 12,249 10,427 4,453 4,453   Balance sheet change%   12.8% -11.7% -3.4% -2.7% -9.6% -14.9% -57.3% 0.0%   Added value   5,559.7 1,443.8 639.8 1,371.3 931.0 -1,321.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   698 329 -1,258 -1,710 -1,219 -1,017 -5,056 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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   36.8% 8.9% -2.2% 6.0% 0.5% -37.8% 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 %   33.3% 5.2% -1.1% 3.5% 0.3% -16.1% 0.0% 0.0%   ROI %   42.9% 6.4% -1.3% 4.1% 0.4% -18.3% 0.0% 0.0%   ROE %   42.9% 6.3% -1.8% 4.1% 0.1% -25.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   63.1% 61.8% 59.3% 55.9% 53.8% 47.5% 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, %   -48.1% -59.3% -168.0% -83.9% -86.0% -70.8% 0.0% 0.0%   Gearing %   15.5% 35.9% 38.8% 52.8% 60.7% 80.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.5% 1.0% 1.3% 0.7% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.7 1.5 1.3 1.3 1.2 1.0 0.0 0.0   Current Ratio   1.7 1.5 1.3 1.3 1.2 1.0 0.0 0.0   Cash and cash equivalent   4,275.7 4,055.9 4,275.0 5,150.4 4,696.1 3,064.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,162.0 2,245.0 1,689.6 1,769.0 1,224.9 102.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 107 196 155 -264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 107 196 135 -264 0 0   EBIT / employee   0 0 -26 69 7 -366 0 0   Net earnings / employee   0 0 -25 46 1 -288 0 0