Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CG JENSEN EJENDOMME A/S 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   1.9% 2.0% 2.1% 2.2% 2.3% 1.8% 11.6% 11.6%   Credit score (0-100)   71 69 65 66 64 71 21 21   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.6 0.4 0.2 0.1 0.1 1.5 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   0 0 0 0 0 0 0 0   Gross profit   1,864 1,806 1,789 1,786 1,772 1,774 0.0 0.0   EBITDA   1,864 1,806 1,789 1,786 1,772 1,774 0.0 0.0   EBIT   1,049 990 974 971 957 958 0.0 0.0   Pre-tax profit (PTP)   155.2 348.9 363.3 386.9 391.7 437.0 0.0 0.0   Net earnings   121.0 272.2 283.3 301.8 305.5 340.9 0.0 0.0   Pre-tax profit without non-rec. items   155 349 363 387 392 437 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   23,188 22,373 21,557 20,742 19,926 19,110 0.0 0.0   Shareholders equity total   1,660 1,932 2,215 2,517 2,822 3,163 2,663 2,663   Interest-bearing liabilities   21,967 20,807 19,765 18,411 17,348 15,848 0.0 0.0   Balance sheet total (assets)   23,980 23,428 22,696 21,733 21,094 20,045 2,663 2,663   Net Debt   21,550 20,506 19,559 18,353 17,112 15,844 -2,663 -2,663     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   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,864 1,806 1,789 1,786 1,772 1,774 0.0 0.0   Gross profit growth   22.3% -3.1% -0.9% -0.2% -0.8% 0.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,980 23,428 22,696 21,733 21,094 20,045 2,663 2,663   Balance sheet change%   -3.2% -2.3% -3.1% -4.2% -2.9% -5.0% -86.7% 0.0%   Added value   1,864.2 1,805.6 1,789.4 1,786.1 1,772.3 1,773.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,631 -1,631 -1,631 -1,631 -1,631 -1,631 -19,110 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 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 %   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 (%)   56.2% 54.8% 54.4% 54.3% 54.0% 54.0% 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 %   4.3% 4.2% 4.2% 4.4% 4.5% 4.7% 0.0% 0.0%   ROI %   4.4% 4.3% 4.4% 4.5% 4.7% 4.9% 0.0% 0.0%   ROE %   7.6% 15.2% 13.7% 12.8% 11.4% 11.4% 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 %   6.9% 8.2% 9.8% 11.6% 13.4% 15.8% 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, %   1,156.0% 1,135.7% 1,093.1% 1,027.5% 965.5% 893.2% 0.0% 0.0%   Gearing %   1,323.7% 1,077.1% 892.3% 731.5% 614.7% 501.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.0% 3.0% 3.1% 3.2% 3.2% 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   2.2 1.5 1.6 1.2 1.3 0.9 0.0 0.0   Current Ratio   2.2 1.5 1.6 1.2 1.3 0.9 0.0 0.0   Cash and cash equivalent   417.5 301.1 205.4 58.4 236.1 3.3 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)   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   438.1 365.5 422.4 186.5 244.7 -99.6 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  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 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0