Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKSEL JENSEN & SØN. BLIKKENSLAGERMESTRE. NÆSTVED 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   8.0% 4.7% 7.9% 6.3% 5.2% 5.8% 16.2% 16.2%   Credit score (0-100)   32 45 30 37 42 40 11 11   Credit rating   BB BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2019 2019/12 2020 2020/12 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   1,805 1,394 1,545 2,139 1,946 2,349 0.0 0.0   EBITDA   142 -65.8 97.5 102 -48.3 300 0.0 0.0   EBIT   118 -74.7 97.5 102 -48.3 288 0.0 0.0   Pre-tax profit (PTP)   113.5 -79.5 89.6 93.2 -49.4 269.4 0.0 0.0   Net earnings   104.2 -62.0 67.6 72.6 -38.8 210.2 0.0 0.0   Pre-tax profit without non-rec. items   114 -79.5 89.6 93.2 -49.4 269 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   23.8 0.0 0.0 0.0 0.0 72.2 0.0 0.0   Shareholders equity total   226 164 231 304 265 475 125 125   Interest-bearing liabilities   0.0 0.0 0.0 95.1 0.0 344 0.0 0.0   Balance sheet total (assets)   891 820 792 997 976 1,543 125 125   Net Debt   -272 -277 -107 69.1 -141 339 -125 -125     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   1,805 1,394 1,545 2,139 1,946 2,349 0.0 0.0   Gross profit growth   4.5% -22.8% 10.8% 38.5% -9.1% 20.7% -100.0% 0.0%   Employees   4 3 3 5 5 4 0 0   Employee growth %   0.0% -25.0% 0.0% 66.7% 0.0% -20.0% -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)   891 820 792 997 976 1,543 125 125   Balance sheet change%   11.0% -8.0% -3.4% 25.8% -2.1% 58.1% -91.9% 0.0%   Added value   141.9 -65.8 97.5 101.9 -48.3 300.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -33 0 0 0 59 -72 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   6.5% -5.4% 6.3% 4.8% -2.5% 12.2% 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 %   14.2% -8.4% 12.4% 11.7% -3.0% 24.4% 0.0% 0.0%   ROI %   44.9% -36.8% 50.6% 33.2% -9.0% 56.5% 0.0% 0.0%   ROE %   52.9% -31.9% 34.3% 27.1% -13.6% 56.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.3% 20.0% 29.2% 30.5% 27.2% 30.8% 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, %   -191.9% 420.3% -110.2% 67.8% 292.6% 112.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 31.3% 0.0% 72.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 0.0% 0.0% 23.8% 41.1% 21.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.0 1.2 1.2 1.1 1.2 0.0 0.0   Current Ratio   1.3 1.2 1.4 1.4 1.4 1.4 0.0 0.0   Cash and cash equivalent   272.4 276.7 107.4 25.9 141.2 4.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   182.2 144.0 220.6 293.2 253.3 393.1 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  2019 2019/12 2020 2020/12 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   35 -22 32 20 -10 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 -22 32 20 -10 75 0 0   EBIT / employee   29 -25 32 20 -10 72 0 0   Net earnings / employee   26 -21 23 15 -8 53 0 0