Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. M. JENSEN A/S 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% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   0.5% 0.6% 0.8% 0.6% 0.8% 0.6% 5.9% 5.5%   Credit score (0-100)   98 97 92 96 91 96 39 41   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   1,433.6 1,562.7 1,577.9 1,581.6 1,589.6 1,658.0 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   27,996 29,238 31,626 33,067 34,568 32,146 0.0 0.0   EBITDA   4,122 5,920 7,246 7,269 9,270 7,045 0.0 0.0   EBIT   1,680 2,777 3,251 2,031 3,558 1,936 0.0 0.0   Pre-tax profit (PTP)   1,976.9 2,917.1 3,470.9 2,554.1 4,732.5 1,800.1 0.0 0.0   Net earnings   1,574.3 2,377.0 2,760.3 2,122.0 3,982.6 1,324.3 0.0 0.0   Pre-tax profit without non-rec. items   1,977 2,917 3,471 2,554 4,732 1,800 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   6,569 7,698 8,550 15,459 14,991 10,393 0.0 0.0   Shareholders equity total   7,420 8,297 8,857 8,779 10,562 9,686 5,486 5,486   Interest-bearing liabilities   8,861 7,687 5,910 13,010 18,575 14,183 0.0 0.0   Balance sheet total (assets)   27,347 28,485 32,590 36,277 37,287 31,363 5,486 5,486   Net Debt   7,425 5,915 2,804 13,010 18,575 14,102 -5,314 -5,314     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   27,996 29,238 31,626 33,067 34,568 32,146 0.0 0.0   Gross profit growth   5.8% 4.4% 8.2% 4.6% 4.5% -7.0% -100.0% 0.0%   Employees   58 59 61 61 59 56 0 0   Employee growth %   0.0% 1.7% 3.4% 0.0% -3.3% -5.1% -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)   27,347 28,485 32,590 36,277 37,287 31,363 5,486 5,486   Balance sheet change%   11.0% 4.2% 14.4% 11.3% 2.8% -15.9% -82.5% 0.0%   Added value   4,121.7 5,919.9 7,245.9 7,268.8 8,796.6 7,045.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,639 -2,785 -3,913 899 -6,309 -9,726 -10,393 0   Net sales trend   0.0 0.0 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 %   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 (%)   6.0% 9.5% 10.3% 6.1% 10.3% 6.0% 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 %   8.5% 11.2% 12.0% 8.3% 14.3% 6.6% 0.0% 0.0%   ROI %   12.1% 16.0% 19.3% 13.8% 19.3% 8.2% 0.0% 0.0%   ROE %   23.7% 30.2% 32.2% 24.1% 41.2% 13.1% 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 %   27.1% 29.1% 27.2% 24.2% 28.3% 30.9% 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, %   180.1% 99.9% 38.7% 179.0% 200.4% 200.2% 0.0% 0.0%   Gearing %   119.4% 92.7% 66.7% 148.2% 175.9% 146.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 2.6% 3.3% 3.4% 2.9% 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   0.4 0.5 0.5 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.4 0.5 0.5 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   1,436.1 1,771.5 3,105.7 0.3 0.3 81.4 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   -10,514.1 -8,793.5 -9,843.7 -17,451.9 -17,011.3 -13,262.8 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   71 100 119 119 149 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 100 119 119 157 126 0 0   EBIT / employee   29 47 53 33 60 35 0 0   Net earnings / employee   27 40 45 35 68 24 0 0