Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jens Nielsen Kalundborg Holding ApS 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 N/A 2019 N/A 2020 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 2.0% 2.0% 1.9% 11.1% 11.1%   Credit score (0-100)   0 0 0 67 67 69 22 22   Credit rating   N/A N/A N/A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 0.2 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 783 269 318 318 318   Gross profit   0.0 0.0 0.0 775 260 310 0.0 0.0   EBITDA   0.0 0.0 0.0 775 260 310 0.0 0.0   EBIT   0.0 0.0 0.0 775 260 310 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 774.7 271.4 305.4 0.0 0.0   Net earnings   0.0 0.0 0.0 776.7 270.8 308.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 775 271 305 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 2,100 2,256 2,447 1,967 1,967   Interest-bearing liabilities   0.0 0.0 0.0 226 85.0 217 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 2,335 2,350 2,672 1,967 1,967   Net Debt   0.0 0.0 0.0 226 81.2 -649 -1,967 -1,967     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 783 269 318 318 318   Net sales growth   0.0% 0.0% 0.0% 0.0% -65.7% 18.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 775 260 310 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -66.4% 19.2% -100.0% 0.0%   Employees   0 0 0 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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 0 0 2,335 2,350 2,672 1,967 1,967   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.7% 13.7% -26.4% 0.0%   Added value   0.0 0.0 0.0 774.7 260.2 310.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 98.9% 96.8% 97.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 98.9% 96.8% 97.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 98.9% 96.8% 97.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 99.1% 100.8% 96.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 99.1% 100.8% 96.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 98.9% 101.0% 96.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 33.2% 11.7% 12.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 33.3% 11.7% 12.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 37.0% 12.4% 13.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 89.9% 96.0% 91.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 30.0% 34.9% 70.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 30.0% 33.5% -201.2% -618.0% -618.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 29.2% 31.2% -209.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 10.8% 3.8% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.1% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.0 10.4 4.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 10.4 4.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3.8 865.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 365.0 375.6 393.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 29.1% 362.8% 307.5% 618.0% 618.0%   Net working capital   0.0 0.0 0.0 -6.8 880.9 753.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -0.9% 327.9% 236.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 783 269 159 0 0   Added value / employee   0 0 0 775 260 155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 775 260 155 0 0   EBIT / employee   0 0 0 775 260 155 0 0   Net earnings / employee   0 0 0 777 271 154 0 0