Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER KNUDSEN HOLDING 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% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.3% 6.8% 5.7% 4.1% 3.5% 2.1% 8.4% 8.4%   Credit score (0-100)   16 37 40 48 53 66 29 29   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.6 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   419 380 64.3 -1.9 -256 -75.6 0.0 0.0   EBITDA   379 359 64.3 -1.9 -256 -67.9 0.0 0.0   EBIT   361 317 22.4 -43.8 -298 -71.8 0.0 0.0   Pre-tax profit (PTP)   362.9 906.9 733.8 2,385.8 5,069.7 843.2 0.0 0.0   Net earnings   379.8 888.6 733.8 2,385.8 5,069.7 843.2 0.0 0.0   Pre-tax profit without non-rec. items   363 907 734 2,386 5,070 843 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   203 161 119 76.9 34.9 0.0 0.0 0.0   Shareholders equity total   430 1,211 1,405 3,312 8,153 8,996 8,749 8,749   Interest-bearing liabilities   0.0 0.0 0.0 0.0 29.9 29.9 0.0 0.0   Balance sheet total (assets)   504 1,330 1,511 3,336 8,190 9,033 8,749 8,749   Net Debt   -51.3 -919 -1,086 -2,816 -7,131 -8,003 -8,749 -8,749     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   419 380 64.3 -1.9 -256 -75.6 0.0 0.0   Gross profit growth   299.4% -9.1% -83.1% 0.0% -13,165.3% 70.4% 0.0% 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   -39.9 -21.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   504 1,330 1,511 3,336 8,190 9,033 8,749 8,749   Balance sheet change%   161.6% 163.9% 13.6% 120.8% 145.5% 10.3% -3.1% 0.0%   Added value   418.6 380.3 64.3 -1.9 -255.6 -67.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   138 -84 -84 -84 -84 -39 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 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 (%)   86.3% 83.4% 34.8% 2,275.3% 116.4% 95.0% 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 %   110.4% 99.1% 52.2% 99.9% 96.3% 10.7% 0.0% 0.0%   ROI %   131.2% 110.8% 56.7% 102.6% 96.5% 10.7% 0.0% 0.0%   ROE %   129.6% 108.3% 56.1% 101.1% 88.4% 9.8% 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 %   85.4% 91.0% 93.0% 99.3% 99.6% 99.6% 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, %   -13.5% -255.8% -1,688.4% 146,144.3% 2,789.8% 11,780.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.4% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3,207.0% 263.4% 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   0.7 7.7 10.3 119.4 197.4 221.4 0.0 0.0   Current Ratio   0.7 7.7 10.3 119.4 197.4 221.4 0.0 0.0   Cash and cash equivalent   51.3 919.1 1,085.9 2,816.2 7,161.2 8,033.2 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   -22.5 800.0 980.7 349.9 5,238.7 411.6 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   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