Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN WINDELEV 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% 1.5% 1.5%   Bankruptcy risk   0.5% 0.6% 0.5% 0.7% 3.8% 2.9% 11.0% 11.0%   Credit score (0-100)   99 98 99 94 51 57 22 22   Credit rating   AAA AA AAA AA BBB BBB BB BB   Credit limit (kDKK)   1,693.9 1,480.6 1,803.9 1,589.7 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   17,949 16,877 15,086 12,866 7,656 7,953 0.0 0.0   EBITDA   5,578 4,780 3,443 1,725 -3,127 -262 0.0 0.0   EBIT   4,579 2,726 1,916 470 -4,422 -1,512 0.0 0.0   Pre-tax profit (PTP)   4,442.0 2,748.7 1,646.9 309.4 -4,642.8 -1,802.4 0.0 0.0   Net earnings   3,464.1 2,137.1 1,281.9 242.0 -4,541.7 -1,919.3 0.0 0.0   Pre-tax profit without non-rec. items   4,442 2,749 1,647 309 -4,643 -1,802 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   7,082 9,109 7,758 6,888 6,617 5,421 0.0 0.0   Shareholders equity total   10,151 10,288 11,570 11,812 7,090 5,170 4,670 4,670   Interest-bearing liabilities   3,216 4,196 3,914 2,670 2,536 3,098 0.0 0.0   Balance sheet total (assets)   17,198 17,323 19,055 17,729 12,218 11,018 4,670 4,670   Net Debt   423 3,537 -1,527 -2,278 1,069 1,577 -4,670 -4,670     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   17,949 16,877 15,086 12,866 7,656 7,953 0.0 0.0   Gross profit growth   82.2% -6.0% -10.6% -14.7% -40.5% 3.9% -100.0% 0.0%   Employees   21 22 21 19 18 14 0 0   Employee growth %   0.0% 4.8% -4.5% -9.5% -5.3% -22.2% -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)   17,198 17,323 19,055 17,729 12,218 11,018 4,670 4,670   Balance sheet change%   21.2% 0.7% 10.0% -7.0% -31.1% -9.8% -57.6% 0.0%   Added value   5,578.3 4,779.7 3,443.0 1,725.3 -3,166.8 -262.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,248 -28 -2,878 -2,125 -1,566 -2,446 -5,421 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 -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 (%)   25.5% 16.1% 12.7% 3.7% -57.8% -19.0% 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 %   29.2% 16.8% 10.5% 2.6% -29.5% -13.0% 0.0% 0.0%   ROI %   37.1% 20.4% 12.1% 3.0% -34.2% -15.5% 0.0% 0.0%   ROE %   41.1% 20.9% 11.7% 2.1% -48.1% -31.3% 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 %   59.0% 59.4% 60.7% 66.6% 58.0% 46.9% 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, %   7.6% 74.0% -44.4% -132.1% -34.2% -602.1% 0.0% 0.0%   Gearing %   31.7% 40.8% 33.8% 22.6% 35.8% 59.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.3% 6.6% 5.4% 8.5% 10.3% 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   1.3 1.2 1.7 2.1 1.1 1.0 0.0 0.0   Current Ratio   1.4 1.2 1.8 2.1 1.2 1.1 0.0 0.0   Cash and cash equivalent   2,793.4 658.9 5,441.0 4,948.6 1,467.7 1,521.2 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   2,818.8 1,466.5 4,793.9 5,618.1 962.6 266.1 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   266 217 164 91 -176 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   266 217 164 91 -174 -19 0 0   EBIT / employee   218 124 91 25 -246 -108 0 0   Net earnings / employee   165 97 61 13 -252 -137 0 0