Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRODUKTHANDLER JØRGEN RASMUSSEN A/S 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% 1.9% 1.9%   Bankruptcy risk   0.9% 2.8% 1.1% 0.7% 0.7% 0.8% 6.7% 6.6%   Credit score (0-100)   91 60 84 93 95 91 36 36   Credit rating   A BBB A AA AA AA BBB BBB   Credit limit (kDKK)   810.9 0.0 470.0 1,779.1 2,466.1 1,709.6 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   2,150 977 1,483 6,976 8,452 2,987 0.0 0.0   EBITDA   859 -519 533 5,932 7,015 1,674 0.0 0.0   EBIT   859 -519 533 5,932 7,015 1,674 0.0 0.0   Pre-tax profit (PTP)   985.6 -594.9 901.6 5,986.5 7,075.4 1,919.7 0.0 0.0   Net earnings   703.3 -476.9 697.3 4,662.0 5,428.7 1,477.3 0.0 0.0   Pre-tax profit without non-rec. items   1,040 -593 672 5,986 7,075 1,920 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   4,497 3,652 3,002 4,125 3,865 3,854 0.0 0.0   Shareholders equity total   9,932 9,347 9,934 14,096 18,025 16,502 14,002 14,002   Interest-bearing liabilities   0.0 0.0 0.0 649 0.0 87.9 0.0 0.0   Balance sheet total (assets)   13,027 12,074 12,926 18,687 21,300 18,919 14,002 14,002   Net Debt   -600 -1,667 -1,924 -3,461 -7,224 -3,969 -14,002 -14,002     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   2,150 977 1,483 6,976 8,452 2,987 0.0 0.0   Gross profit growth   -8.4% -54.6% 51.8% 370.4% 21.2% -64.7% -100.0% 0.0%   Employees   4 4 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 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)   13,027 12,074 12,926 18,687 21,300 18,919 14,002 14,002   Balance sheet change%   -4.7% -7.3% 7.1% 44.6% 14.0% -11.2% -26.0% 0.0%   Added value   858.5 -518.9 532.9 5,932.3 7,015.4 1,673.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -211 -845 -650 1,123 -260 -10 -3,854 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   39.9% -53.1% 35.9% 85.0% 83.0% 56.0% 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 %   7.3% -3.2% 5.1% 38.3% 35.8% 9.7% 0.0% 0.0%   ROI %   10.1% -4.2% 6.6% 48.9% 43.5% 11.2% 0.0% 0.0%   ROE %   7.3% -4.9% 7.2% 38.8% 33.8% 8.6% 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 %   76.2% 77.4% 76.9% 75.4% 84.6% 87.2% 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, %   -69.9% 321.2% -361.1% -58.3% -103.0% -237.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 4.6% 0.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 22.0% 27.0% 71.8% 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   2.0 2.1 2.6 2.7 4.3 4.7 0.0 0.0   Current Ratio   2.6 2.9 3.2 3.1 4.8 5.5 0.0 0.0   Cash and cash equivalent   599.9 1,667.0 1,924.0 4,110.3 7,224.1 4,057.1 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   4,898.3 5,292.3 6,626.6 9,616.5 12,217.3 10,872.4 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   215 -130 133 1,483 2,338 558 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   215 -130 133 1,483 2,338 558 0 0   EBIT / employee   215 -130 133 1,483 2,338 558 0 0   Net earnings / employee   176 -119 174 1,165 1,810 492 0 0