Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.P. JESSEN HOLDING 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  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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.0% 1.8% 1.5% 2.6% 1.5% 2.9% 8.9% 8.9%   Credit score (0-100)   70 71 74 61 74 59 28 28   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   1.3 4.7 40.0 0.0 32.1 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   46.2 29.7 9.1 71.5 79.1 -129 0.0 0.0   EBITDA   -53.8 -70.3 -90.9 -28.5 -20.9 -229 0.0 0.0   EBIT   -106 -123 -147 -84.2 -76.6 -292 0.0 0.0   Pre-tax profit (PTP)   318.9 371.0 1,107.0 -981.1 600.6 231.8 0.0 0.0   Net earnings   244.2 315.2 861.6 -901.6 627.6 82.6 0.0 0.0   Pre-tax profit without non-rec. items   319 371 1,107 -981 601 232 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   2,934 2,906 2,851 2,795 2,739 2,726 0.0 0.0   Shareholders equity total   13,382 13,021 13,349 11,753 11,606 10,939 4,730 4,730   Interest-bearing liabilities   710 275 743 1,190 1,352 1,439 0.0 0.0   Balance sheet total (assets)   14,301 13,551 14,540 13,106 13,121 12,654 4,730 4,730   Net Debt   -8,207 -7,024 -7,592 -5,659 -5,521 -5,305 -4,730 -4,730     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   46.2 29.7 9.1 71.5 79.1 -129 0.0 0.0   Gross profit growth   0.0% -35.8% -69.5% 688.8% 10.6% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   14,301 13,551 14,540 13,106 13,121 12,654 4,730 4,730   Balance sheet change%   -0.5% -5.2% 7.3% -9.9% 0.1% -3.6% -62.6% 0.0%   Added value   -53.8 -70.3 -90.9 -28.5 -20.9 -229.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 -80 -111 -111 -111 -76 -2,726 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 -5.0 -5.0 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 (%)   -229.8% -413.1% -1,618.2% -117.8% -96.9% 226.4% 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 %   2.4% 2.9% 8.1% 0.5% 5.0% 2.3% 0.0% 0.0%   ROI %   2.4% 3.0% 8.3% 0.5% 5.0% 2.3% 0.0% 0.0%   ROE %   1.8% 2.4% 6.5% -7.2% 5.4% 0.7% 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 %   93.6% 96.1% 91.8% 89.7% 88.5% 86.4% 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, %   15,267.1% 9,988.9% 8,348.7% 19,827.6% 26,374.9% 2,315.7% 0.0% 0.0%   Gearing %   5.3% 2.1% 5.6% 10.1% 11.6% 13.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 7.0% 5.4% 108.3% 4.1% 4.3% 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   10.1 16.4 7.7 5.6 4.8 4.1 0.0 0.0   Current Ratio   10.1 16.4 7.7 5.6 4.8 4.1 0.0 0.0   Cash and cash equivalent   8,916.8 7,298.4 8,335.7 6,848.4 6,872.4 6,743.5 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   -601.4 180.6 -584.6 -813.4 -1,029.4 -1,392.0 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   -54 -70 -91 -29 -21 -229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -54 -70 -91 -29 -21 -229 0 0   EBIT / employee   -106 -123 -147 -84 -77 -292 0 0   Net earnings / employee   244 315 862 -902 628 83 0 0