Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJENSEN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   1.1% 1.5% 1.1% 1.3% 1.0% 1.4% 9.9% 10.9%   Credit score (0-100)   86 78 85 79 85 78 24 5   Credit rating   BBB BBB BBB BBB A BBB B B   Credit limit (kDKK)   106.3 10.0 133.2 245.3 991.0 148.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.6 -9.7 -14.3 -450 -8.7 626 0.0 0.0   EBITDA   -216 -433 -441 -882 -167 626 0.0 0.0   EBIT   -216 -433 -441 -882 -167 626 0.0 0.0   Pre-tax profit (PTP)   643.2 96.0 702.7 9,992.6 -536.9 -1,645.5 0.0 0.0   Net earnings   643.2 214.6 760.7 9,936.8 -634.7 -1,757.6 0.0 0.0   Pre-tax profit without non-rec. items   643 96.0 703 9,993 -537 -1,646 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,701 2,863 3,570 18,779 18,144 16,329 13,155 13,155   Interest-bearing liabilities   0.0 27.9 85.0 126 240 0.0 0.0 0.0   Balance sheet total (assets)   2,719 2,905 4,524 19,034 18,441 16,352 13,155 13,155   Net Debt   -198 -411 -968 -12,580 -11,401 -11,554 -13,155 -13,155     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   -4.6 -9.7 -14.3 -450 -8.7 626 0.0 0.0   Gross profit growth   -11.6% -109.1% -47.5% -3,057.1% 98.1% 0.0% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,719 2,905 4,524 19,034 18,441 16,352 13,155 13,155   Balance sheet change%   20.2% 6.9% 55.7% 320.7% -3.1% -11.3% -19.6% 0.0%   Added value   -216.0 -432.6 -440.7 -882.2 -167.2 625.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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 (%)   4,673.5% 4,477.7% 3,091.5% 196.0% 1,920.9% 100.0% 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 %   38.8% 3.5% 19.0% 85.0% 1.9% -3.1% 0.0% 0.0%   ROI %   39.0% 3.5% 21.5% 88.7% 1.9% -3.1% 0.0% 0.0%   ROE %   26.7% 7.7% 23.7% 88.9% -3.4% -10.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   99.3% 98.5% 78.9% 98.7% 98.4% 99.9% 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, %   91.6% 95.0% 219.8% 1,425.9% 6,820.0% -1,846.6% 0.0% 0.0%   Gearing %   0.0% 1.0% 2.4% 0.7% 1.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   430.8% 8.8% 4.4% 15.2% 485.0% 916.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   12.0 13.4 1.3 50.3 41.2 538.3 0.0 0.0   Current Ratio   12.0 13.4 1.3 50.3 41.2 538.3 0.0 0.0   Cash and cash equivalent   197.8 438.7 1,053.5 12,706.0 11,641.3 11,553.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   73.1 205.5 -702.7 820.4 -130.0 1,066.5 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  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -216 -433 -441 -882 0 626 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -216 -433 -441 -882 0 626 0 0   EBIT / employee   -216 -433 -441 -882 0 626 0 0   Net earnings / employee   643 215 761 9,937 0 -1,758 0 0