Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOB NIELSEN & SØN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   1.1% 1.3% 1.4% 1.0% 0.9% 1.5% 7.3% 7.1%   Credit score (0-100)   87 81 78 84 90 75 33 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   433.7 141.8 61.3 540.4 842.3 33.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,953 5,684 4,946 6,937 6,474 5,357 0.0 0.0   EBITDA   716 1,228 438 2,128 1,652 1,007 0.0 0.0   EBIT   566 1,104 316 2,106 1,644 1,001 0.0 0.0   Pre-tax profit (PTP)   650.4 1,165.4 283.9 2,085.4 1,620.5 958.2 0.0 0.0   Net earnings   504.8 907.4 221.0 1,625.0 1,263.9 743.5 0.0 0.0   Pre-tax profit without non-rec. items   650 1,165 284 2,085 1,620 958 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   406 296 191 194 51.8 45.1 0.0 0.0   Shareholders equity total   6,779 7,287 6,508 7,383 7,147 7,390 7,290 7,290   Interest-bearing liabilities   1,630 198 544 190 1,535 23.3 0.0 0.0   Balance sheet total (assets)   11,216 10,185 10,947 11,156 12,016 10,469 7,290 7,290   Net Debt   -1,075 -1,655 -1,876 -3,183 -2,447 -2,367 -7,290 -7,290     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,953 5,684 4,946 6,937 6,474 5,357 0.0 0.0   Gross profit growth   -15.9% 14.8% -13.0% 40.2% -6.7% -17.2% -100.0% 0.0%   Employees   14 14 13 13 13 11 0 0   Employee growth %   0.0% 0.0% -7.1% 0.0% 0.0% -15.4% -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)   11,216 10,185 10,947 11,156 12,016 10,469 7,290 7,290   Balance sheet change%   15.7% -9.2% 7.5% 1.9% 7.7% -12.9% -30.4% 0.0%   Added value   716.2 1,227.6 437.5 2,128.5 1,666.7 1,007.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 -234 -227 -19 -150 -14 -45 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   11.4% 19.4% 6.4% 30.4% 25.4% 18.7% 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 %   6.3% 11.0% 3.0% 19.1% 14.2% 8.9% 0.0% 0.0%   ROI %   7.6% 13.2% 3.9% 25.6% 18.0% 11.0% 0.0% 0.0%   ROE %   7.5% 12.9% 3.2% 23.4% 17.4% 10.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   62.3% 73.9% 60.7% 68.4% 61.4% 74.8% 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, %   -150.0% -134.8% -428.8% -149.5% -148.1% -235.0% 0.0% 0.0%   Gearing %   24.0% 2.7% 8.4% 2.6% 21.5% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.1% 8.7% 5.8% 2.9% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 1.4 0.9 1.5 1.2 1.7 0.0 0.0   Current Ratio   3.3 5.4 3.0 3.9 3.1 5.1 0.0 0.0   Cash and cash equivalent   2,704.9 1,852.7 2,420.0 3,373.3 3,982.0 2,390.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   7,475.1 8,004.6 7,119.0 8,080.5 8,107.4 8,318.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 88 34 164 128 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 88 34 164 127 92 0 0   EBIT / employee   40 79 24 162 126 91 0 0   Net earnings / employee   36 65 17 125 97 68 0 0