Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKOB NILSSON INVEST 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% 0.6% 0.6%   Bankruptcy risk   1.8% 2.6% 1.1% 0.9% 2.2% 2.1% 8.1% 8.1%   Credit score (0-100)   74 62 84 88 65 66 30 30   Credit rating   A BBB A A BBB BBB BB BB   Credit limit (kDKK)   10.6 0.0 560.1 1,161.4 0.4 0.7 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   -168 -735 -271 -116 -318 -1,688 0.0 0.0   EBITDA   -168 -735 -271 -116 -318 -1,688 0.0 0.0   EBIT   -172 -754 -313 -162 -373 -1,757 0.0 0.0   Pre-tax profit (PTP)   13,819.0 -41.5 1,215.4 1,744.0 -1,304.5 -304.6 0.0 0.0   Net earnings   13,819.0 -41.5 1,149.4 1,464.4 -1,304.5 -304.6 0.0 0.0   Pre-tax profit without non-rec. items   13,819 -41.5 1,215 1,744 -1,305 -305 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   1,065 1,064 1,419 1,833 2,027 2,149 0.0 0.0   Shareholders equity total   14,761 13,970 14,695 16,047 14,142 13,437 13,112 13,112   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,765 14,472 15,200 16,779 14,568 13,458 13,112 13,112   Net Debt   -5,028 -5,974 -8,436 -12,359 -11,123 -11,072 -13,112 -13,112     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   -168 -735 -271 -116 -318 -1,688 0.0 0.0   Gross profit growth   32.2% -337.2% 63.1% 57.2% -174.2% -430.1% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,765 14,472 15,200 16,779 14,568 13,458 13,112 13,112   Balance sheet change%   1,222.6% -2.0% 5.0% 10.4% -13.2% -7.6% -2.6% 0.0%   Added value   -168.1 -735.0 -271.5 -116.1 -326.9 -1,687.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,775 7,015 894 1,318 -2,546 -8 -2,149 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  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 (%)   102.1% 102.6% 115.4% 139.3% 117.0% 104.1% 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 %   174.2% -0.3% 8.4% 11.0% 7.1% -2.0% 0.0% 0.0%   ROI %   174.2% -0.3% 8.7% 11.4% 7.3% -2.1% 0.0% 0.0%   ROE %   174.1% -0.3% 8.0% 9.5% -8.6% -2.2% 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 %   100.0% 96.5% 96.7% 95.6% 97.1% 99.8% 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, %   2,990.6% 812.7% 3,107.6% 10,643.5% 3,493.9% 656.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,633.7% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1,436.4 12.6 16.8 16.9 26.1 537.6 0.0 0.0   Current Ratio   1,436.4 12.6 16.8 16.9 26.1 537.6 0.0 0.0   Cash and cash equivalent   5,028.0 5,973.9 8,436.3 12,358.5 11,123.0 11,071.7 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   5,382.9 5,808.4 816.7 -228.9 3,196.3 742.2 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