Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARNE JAKOBSEN 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  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% 0.4% 0.4%   Bankruptcy risk   0.9% 1.2% 1.1% 1.2% 1.1% 0.9% 11.5% 11.3%   Credit score (0-100)   90 83 84 81 83 87 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   540.1 204.0 338.1 198.7 272.0 589.6 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   922 0 0 0 0 0 0 0   Gross profit   402 291 466 175 485 475 0.0 0.0   EBITDA   402 291 466 175 485 475 0.0 0.0   EBIT   354 283 466 175 485 475 0.0 0.0   Pre-tax profit (PTP)   259.0 188.2 254.5 262.6 262.9 886.2 0.0 0.0   Net earnings   202.0 146.8 189.4 213.9 207.0 691.2 0.0 0.0   Pre-tax profit without non-rec. items   259 188 255 263 263 886 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   14,048 14,040 14,040 14,040 14,040 14,040 0.0 0.0   Shareholders equity total   7,882 7,998 8,188 8,402 7,509 8,200 1,097 1,097   Interest-bearing liabilities   4,531 4,525 6,785 6,488 6,603 6,028 0.0 0.0   Balance sheet total (assets)   15,491 15,430 17,820 17,977 16,952 17,074 1,097 1,097   Net Debt   4,531 4,525 4,830 5,145 5,567 4,908 -1,097 -1,097     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   922 0 0 0 0 0 0 0   Net sales growth   12.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   402 291 466 175 485 475 0.0 0.0   Gross profit growth   69.1% -27.5% 60.2% -62.5% 177.4% -2.2% -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)   15,491 15,430 17,820 17,977 16,952 17,074 1,097 1,097   Balance sheet change%   -2.6% -0.4% 15.5% 0.9% -5.7% 0.7% -93.6% 0.0%   Added value   401.6 291.0 466.2 174.9 485.3 474.9 0.0 0.0   Added value %   43.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 -17 0 0 0 0 -7,438 -6,602   Net sales trend   1.0 -1.0 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 %   43.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   38.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   88.0% 97.1% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   21.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   27.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.7% 2.3% 3.2% 2.7% 3.5% 6.5% 0.0% 0.0%   ROI %   2.9% 2.4% 3.3% 2.7% 3.6% 6.9% 0.0% 0.0%   ROE %   2.6% 1.8% 2.3% 2.6% 2.6% 8.8% 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 %   50.9% 51.8% 45.9% 46.7% 44.3% 48.0% 100.0% 100.0%   Relative indebtedness %   610.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   610.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,128.4% 1,554.9% 1,036.2% 2,941.3% 1,147.0% 1,033.6% 0.0% 0.0%   Gearing %   57.5% 56.6% 82.9% 77.2% 87.9% 73.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.7% 4.9% 3.3% 5.2% 3.5% 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   1.4 1.7 4.6 3.7 2.3 2.9 0.0 0.0   Current Ratio   1.4 1.7 4.6 3.7 2.3 2.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,955.0 1,342.9 1,036.6 1,120.0 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)   38.5 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 %   156.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   442.4 584.0 2,961.3 1,562.6 620.8 878.0 0.0 0.0   Net working capital %   48.0% 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   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