Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS NOES MALERVIRKSOMHED 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% 1.8%   Bankruptcy risk   2.9% 3.9% 7.6% 11.7% 6.1% 5.1% 18.2% 14.2%   Credit score (0-100)   60 52 32 19 38 42 8 15   Credit rating   BBB BBB BB BB BBB BBB B 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)  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   601 512 341 9.1 326 575 0.0 0.0   EBITDA   254 160 2.6 -80.3 156 278 0.0 0.0   EBIT   216 124 -40.2 -130 126 258 0.0 0.0   Pre-tax profit (PTP)   208.8 102.7 -63.5 -137.6 117.7 254.7 0.0 0.0   Net earnings   161.7 80.2 -49.5 -107.3 91.8 198.7 0.0 0.0   Pre-tax profit without non-rec. items   209 103 -63.5 -138 118 255 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   105 119 127 76.7 46.4 26.5 0.0 0.0   Shareholders equity total   338 258 209 102 193 392 267 267   Interest-bearing liabilities   543 441 117 127 133 39.4 0.0 0.0   Balance sheet total (assets)   1,103 1,018 746 441 568 823 267 267   Net Debt   -296 -378 -493 -210 -361 -154 -267 -267     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   601 512 341 9.1 326 575 0.0 0.0   Gross profit growth   -42.1% -14.8% -33.4% -97.3% 3,465.8% 76.6% -100.0% 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)   1,103 1,018 746 441 568 823 267 267   Balance sheet change%   10.1% -7.7% -26.8% -40.9% 28.8% 44.9% -67.5% 0.0%   Added value   254.4 159.7 2.6 -80.3 175.8 278.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -172 -21 -36 -100 -61 -40 -26 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 -1.0 -2.0 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 (%)   35.9% 24.3% -11.8% -1,425.3% 38.7% 44.9% 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 %   20.5% 11.7% -4.6% -21.9% 25.0% 37.4% 0.0% 0.0%   ROI %   26.6% 15.1% -7.6% -46.2% 45.4% 68.6% 0.0% 0.0%   ROE %   31.9% 26.9% -21.2% -69.1% 62.2% 67.9% 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 %   30.7% 25.4% 28.0% 23.1% 34.1% 47.7% 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, %   -116.4% -236.7% -18,904.4% 261.4% -231.0% -55.3% 0.0% 0.0%   Gearing %   160.4% 170.6% 56.2% 124.9% 68.9% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.4% 8.3% 6.1% 6.4% 6.3% 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   1.4 1.2 1.2 1.1 1.4 1.8 0.0 0.0   Current Ratio   1.4 1.2 1.2 1.1 1.4 1.8 0.0 0.0   Cash and cash equivalent   838.8 818.8 610.3 336.7 494.2 193.1 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   278.5 164.9 90.6 24.9 147.0 365.6 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   254 160 3 -80 176 278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   254 160 3 -80 156 278 0 0   EBIT / employee   216 124 -40 -130 126 258 0 0   Net earnings / employee   162 80 -50 -107 92 199 0 0