Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR JESPER SCHROLL JENSEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9%   Bankruptcy risk   12.5% 8.0% 11.8% 7.9% 12.2% 19.8% 20.2% 17.9%   Credit score (0-100)   21 32 21 31 18 5 5 8   Credit rating   BB BB BB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   300 256 163 258 203 -14.1 0.0 0.0   EBITDA   82.1 1.4 -4.1 67.4 -32.0 -15.9 0.0 0.0   EBIT   78.0 -4.6 -8.8 65.4 -32.0 -15.9 0.0 0.0   Pre-tax profit (PTP)   77.7 -5.6 -9.4 64.0 -32.9 -15.6 0.0 0.0   Net earnings   60.6 -5.1 -7.4 49.9 -31.7 -15.6 0.0 0.0   Pre-tax profit without non-rec. items   77.7 -5.6 -9.4 64.0 -32.9 -15.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   10.7 4.7 0.0 28.0 0.0 0.0 0.0 0.0   Shareholders equity total   16.6 11.5 4.1 54.1 22.3 6.7 -43.3 -43.3   Interest-bearing liabilities   0.0 93.9 49.1 23.9 0.0 0.1 43.3 43.3   Balance sheet total (assets)   287 222 164 369 143 21.9 0.0 0.0   Net Debt   -106 13.4 -54.8 -239 -58.6 0.1 43.3 43.3     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   300 256 163 258 203 -14.1 0.0 0.0   Gross profit growth   32.8% -14.9% -36.3% 58.1% -21.3% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   287 222 164 369 143 22 0 0   Balance sheet change%   18.2% -22.6% -26.2% 125.2% -61.3% -84.7% -100.0% 0.0%   Added value   82.1 1.4 -4.1 67.4 -30.0 -15.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -12 -9 26 -28 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   26.0% -1.8% -5.4% 25.4% -15.8% 112.6% 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 %   27.2% -1.8% -4.6% 24.5% -12.5% -19.2% 0.0% 0.0%   ROI %   942.4% -7.5% -11.1% 98.7% -62.9% -108.9% 0.0% 0.0%   ROE %   46.7% -36.3% -94.4% 171.7% -83.1% -107.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   5.8% 5.2% 2.5% 14.6% 15.6% 30.7% -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, %   -129.0% 943.0% 1,327.6% -355.2% 183.5% -0.7% 0.0% 0.0%   Gearing %   0.0% 818.9% 1,193.9% 44.3% 0.0% 1.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 0.8% 3.6% 8.3% -499.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.9 0.9 1.0 1.1 1.4 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   106.0 80.5 103.9 263.2 58.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5.9 6.8 4.1 27.3 22.3 6.7 -21.6 -21.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -4 67 -30 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -4 67 -32 -16 0 0   EBIT / employee   0 0 -9 65 -32 -16 0 0   Net earnings / employee   0 0 -7 50 -32 -16 0 0