Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JN Energy Søllested K/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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.0% 0.0% 1.1% 0.9% 1.0% 1.0% 9.3% 9.1%   Credit score (0-100)   0 0 84 88 86 87 27 27   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1,217.8 2,363.6 1,708.5 1,163.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 4,990 11,573 15,240 6,319 0.0 0.0   EBITDA   0.0 0.0 4,990 11,573 15,240 6,319 0.0 0.0   EBIT   0.0 0.0 2,042 8,622 12,289 3,368 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,482.4 7,454.0 10,708.1 1,975.8 0.0 0.0   Net earnings   0.0 0.0 1,482.4 7,454.0 10,708.1 1,975.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,482 7,454 10,708 1,976 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 56,010 53,111 50,160 47,210 0.0 0.0   Shareholders equity total   0.0 0.0 23,694 29,498 19,105 17,581 2,337 2,337   Interest-bearing liabilities   0.0 0.0 35,284 28,030 33,810 30,788 0.0 0.0   Balance sheet total (assets)   0.0 0.0 61,669 58,451 53,911 48,648 2,337 2,337   Net Debt   0.0 0.0 32,791 25,828 32,748 30,480 -2,337 -2,337     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 0.0 4,990 11,573 15,240 6,319 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 131.9% 31.7% -58.5% -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)   0 0 61,669 58,451 53,911 48,648 2,337 2,337   Balance sheet change%   0.0% 0.0% 0.0% -5.2% -7.8% -9.8% -95.2% 0.0%   Added value   0.0 0.0 4,989.7 11,572.7 15,239.8 6,318.9 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 53,062 -5,850 -5,901 -5,901 -47,210 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 0.0% 40.9% 74.5% 80.6% 53.3% 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% 0.0% 3.3% 14.4% 22.0% 6.6% 0.0% 0.0%   ROI %   0.0% 0.0% 3.5% 14.8% 22.3% 6.7% 0.0% 0.0%   ROE %   0.0% 0.0% 6.3% 28.0% 44.1% 10.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 38.4% 50.5% 35.4% 36.1% 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% 0.0% 657.2% 223.2% 214.9% 482.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 148.9% 95.0% 177.0% 175.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.2% 3.7% 5.3% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.1 1.8 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 1.8 0.4 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,492.9 2,202.3 1,062.5 308.4 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 0.0 -32,418.7 2,332.4 -5,285.8 -5,172.2 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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