Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK P. 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   5.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.0% 5.5% 4.8% 4.4% 19.8% 20.6% 20.4%   Credit score (0-100)   0 59 43 46 49 6 4 5   Credit rating   N/A BBB BBB BBB BBB 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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,643 1,594 1,677 1,169 257 0.0 0.0   EBITDA   0.0 829 206 284 193 -171 0.0 0.0   EBIT   0.0 549 -135 63.6 -23.8 -308 0.0 0.0   Pre-tax profit (PTP)   0.0 512.9 -167.4 59.0 -41.0 -326.0 0.0 0.0   Net earnings   0.0 398.2 -134.7 45.3 -34.5 -330.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 513 -167 59.0 -41.0 -326 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 1,572 450 1,089 901 0.0 0.0 0.0   Shareholders equity total   0.0 544 410 388 354 23.1 -102 -102   Interest-bearing liabilities   0.0 331 148 199 129 0.0 102 102   Balance sheet total (assets)   0.0 2,671 1,171 1,772 1,699 86.2 0.0 0.0   Net Debt   0.0 311 5.9 179 -283 -83.0 102 102     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 2,643 1,594 1,677 1,169 257 0.0 0.0   Gross profit growth   0.0% 0.0% -39.7% 5.3% -30.3% -78.0% -100.0% 0.0%   Employees   0 4 3 3 2 1 0 0   Employee growth %   0.0% 0.0% -25.0% 0.0% -33.3% -50.0% -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)   0 2,671 1,171 1,772 1,699 86 0 0   Balance sheet change%   0.0% 0.0% -56.1% 51.3% -4.1% -94.9% -100.0% 0.0%   Added value   0.0 828.8 206.4 283.7 196.3 -171.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,292 -1,464 419 -403 -1,039 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 (%)   0.0% 20.8% -8.5% 3.8% -2.0% -120.0% 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 %   0.0% 20.6% -7.0% 4.8% -0.5% -34.3% 0.0% 0.0%   ROI %   0.0% 28.8% -10.1% 6.7% -0.7% -52.5% 0.0% 0.0%   ROE %   0.0% 73.1% -28.2% 11.4% -9.3% -175.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 20.4% 35.0% 21.9% 20.8% 26.8% -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, %   0.0% 37.5% 2.8% 63.0% -146.8% 48.6% 0.0% 0.0%   Gearing %   0.0% 60.8% 36.1% 51.2% 36.5% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.2% 14.1% 7.0% 19.9% 30.4% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 1.0 1.2 1.1 1.1 1.4 0.0 0.0   Current Ratio   0.0 1.0 1.2 1.1 1.1 1.4 0.0 0.0   Cash and cash equivalent   0.0 20.0 142.0 20.0 411.7 83.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 -23.7 110.9 62.1 83.8 23.1 -50.9 -50.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 207 69 95 98 -171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 207 69 95 96 -171 0 0   EBIT / employee   0 137 -45 21 -12 -308 0 0   Net earnings / employee   0 100 -45 15 -17 -331 0 0