Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hans Jørgen Jensen 2019 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  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% 6.0% 6.0% 6.0% 6.0% 1.5% 6.0% 6.0%   Bankruptcy risk   11.8% 7.7% 7.8% 6.9% 8.9% 9.2% 16.9% 16.6%   Credit score (0-100)   22 33 31 34 27 26 10 11   Credit rating   BB BB BB BBB BB BB BB BB   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)  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   0 0 0 0 0 0 0 0   Gross profit   -2.5 135 479 859 913 553 0.0 0.0   EBITDA   -2.5 26.1 81.8 -66.4 107 88.0 0.0 0.0   EBIT   -2.5 26.1 81.8 -85.8 77.4 70.8 0.0 0.0   Pre-tax profit (PTP)   -2.7 23.4 79.5 -90.2 72.2 69.3 0.0 0.0   Net earnings   -2.1 17.8 61.5 -71.9 56.2 56.9 0.0 0.0   Pre-tax profit without non-rec. items   -2.7 23.4 79.5 -90.2 72.2 69.3 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   0.0 0.0 0.0 126 97.2 0.0 0.0 0.0   Shareholders equity total   423 70.7 132 60.4 117 174 63.5 63.5   Interest-bearing liabilities   0.0 5.3 6.8 111 26.6 0.0 0.0 0.0   Balance sheet total (assets)   425 123 251 294 256 221 63.5 63.5   Net Debt   -9.8 -45.8 -109 66.0 -9.1 -35.0 -63.5 -63.5     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   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   -2.5 135 479 859 913 553 0.0 0.0   Gross profit growth   0.0% 0.0% 255.0% 79.4% 6.3% -39.4% -100.0% 0.0%   Employees   1 1 1 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% -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)   425 123 251 294 256 221 64 64   Balance sheet change%   0.0% -71.2% 105.0% 16.9% -12.7% -13.7% -71.3% 0.0%   Added value   -2.5 26.1 81.8 -66.4 96.8 88.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 107 -58 -114 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  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 %   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 (%)   100.0% 19.4% 17.1% -10.0% 8.5% 12.8% 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 %   -0.6% 9.5% 43.8% -31.5% 28.1% 29.2% 0.0% 0.0%   ROI %   -0.6% 10.4% 75.4% -55.3% 49.3% 43.9% 0.0% 0.0%   ROE %   -0.5% 7.2% 60.6% -74.6% 63.5% 39.2% 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 %   99.4% 57.7% 52.6% 20.6% 45.5% 78.4% 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, %   391.3% -175.4% -132.9% -99.5% -8.6% -39.8% 0.0% 0.0%   Gearing %   0.0% 7.5% 5.1% 183.2% 22.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 101.5% 38.8% 7.4% 7.6% 4.2% 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   170.2 1.4 1.7 0.5 0.8 3.7 0.0 0.0   Current Ratio   170.2 1.4 1.7 0.5 0.8 3.7 0.0 0.0   Cash and cash equivalent   9.8 51.1 115.5 44.6 35.7 35.0 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)   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   423.0 22.3 82.0 -116.2 -30.8 125.1 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 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   -3 26 82 -33 48 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3 26 82 -33 53 88 0 0   EBIT / employee   -3 26 82 -43 39 71 0 0   Net earnings / employee   -2 18 62 -36 28 57 0 0