Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN ENGGAARD INVEST ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.9% 1.6% 1.6% 1.2% 1.4% 7.3% 7.3%   Credit score (0-100)   71 70 73 74 80 78 33 33   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   8.9 18.4 127.4 169.8 2,158.4 1,018.4 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 7,887 12,360 12,360 12,360   Gross profit   -31.0 -64.0 -23.0 -37.0 7,861 12,337 0.0 0.0   EBITDA   -31.0 -64.0 -23.0 -37.0 7,861 12,337 0.0 0.0   EBIT   -31.0 -64.0 -23.0 -37.0 7,861 12,337 0.0 0.0   Pre-tax profit (PTP)   4,786.0 9,744.0 17,102.0 12,995.0 7,928.0 12,416.7 0.0 0.0   Net earnings   4,791.0 9,900.0 17,048.0 12,939.0 7,842.0 12,327.1 0.0 0.0   Pre-tax profit without non-rec. items   4,786 9,744 17,102 12,995 7,928 12,417 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   54,363 63,729 82,679 103,574 109,692 121,000 55,761 55,761   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   54,382 63,748 82,689 103,585 109,703 121,009 55,761 55,761   Net Debt   -6.0 -1,615 -402 -706 -1,107 -887 -55,761 -55,761     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 7,887 12,360 12,360 12,360   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 56.7% 0.0% 0.0%   Gross profit   -31.0 -64.0 -23.0 -37.0 7,861 12,337 0.0 0.0   Gross profit growth   -342.9% -106.5% 64.1% -60.9% 0.0% 56.9% -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)   54,382 63,748 82,689 103,585 109,703 121,009 55,761 55,761   Balance sheet change%   5.2% 17.2% 29.7% 25.3% 5.9% 10.3% -53.9% 0.0%   Added value   -31.0 -64.0 -23.0 -37.0 7,861.0 12,337.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 99.7% 99.8% 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 1.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 1.0 2.0 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% 99.7% 99.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 99.7% 99.8% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 99.4% 99.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 99.4% 99.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 100.5% 100.5% 0.0% 0.0%   ROA %   9.0% 17.7% 23.4% 14.0% 7.4% 10.8% 0.0% 0.0%   ROI %   9.0% 17.7% 23.4% 14.0% 7.4% 10.8% 0.0% 0.0%   ROE %   9.0% 16.8% 23.3% 13.9% 7.4% 10.7% 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 %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -13.9% -7.1% -451.1% -451.1%   Net int. bear. debt to EBITDA, %   19.4% 2,523.4% 1,747.8% 1,908.1% -14.1% -7.2% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   64.9 86.5 193.6 204.4 245.7 362.1 0.0 0.0   Current Ratio   64.9 86.5 193.6 204.4 245.7 362.1 0.0 0.0   Cash and cash equivalent   6.0 1,615.0 402.0 706.0 1,107.0 887.4 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 0.0 154.4 137.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 34.3% 25.6% 451.1% 451.1%   Net working capital   1,214.0 1,624.0 1,926.0 2,237.0 2,692.0 3,160.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 34.1% 25.6% 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 7,887 12,360 0 0   Added value / employee   -31 -64 -23 -37 7,861 12,337 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -31 -64 -23 -37 7,861 12,337 0 0   EBIT / employee   -31 -64 -23 -37 7,861 12,337 0 0   Net earnings / employee   4,791 9,900 17,048 12,939 7,842 12,327 0 0