Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANDELSSELSKABET FLEMMING JENSEN 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% 0.2% 0.2%   Bankruptcy risk   5.8% 4.3% 1.4% 1.1% 1.1% 1.1% 11.7% 11.7%   Credit score (0-100)   41 49 79 82 83 82 20 20   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 3.4 27.9 49.8 46.5 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   122 151 66.6 640 872 1,014 0.0 0.0   EBITDA   122 151 66.6 640 872 1,014 0.0 0.0   EBIT   122 151 56.2 513 745 885 0.0 0.0   Pre-tax profit (PTP)   14.1 156.7 34.5 317.6 554.0 593.1 0.0 0.0   Net earnings   11.0 122.2 29.1 249.9 434.3 464.8 0.0 0.0   Pre-tax profit without non-rec. items   14.1 157 34.5 318 554 593 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   15.0 15.0 12,455 12,455 12,328 12,395 0.0 0.0   Shareholders equity total   1,554 176 95.1 345 779 824 444 444   Interest-bearing liabilities   240 294 12,774 12,346 11,813 11,322 0.0 0.0   Balance sheet total (assets)   1,857 532 13,334 13,208 13,142 12,507 444 444   Net Debt   154 45.3 12,291 11,990 11,411 11,210 -444 -444     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   122 151 66.6 640 872 1,014 0.0 0.0   Gross profit growth   -44.4% 23.9% -55.9% 861.2% 36.3% 16.3% -100.0% 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)   1,857 532 13,334 13,208 13,142 12,507 444 444   Balance sheet change%   -2.8% -71.3% 2,405.3% -0.9% -0.5% -4.8% -96.4% 0.0%   Added value   122.0 151.1 66.6 640.0 872.0 1,013.9 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 12,429 -127 -254 -62 -12,395 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 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 (%)   100.0% 100.0% 84.4% 80.1% 85.4% 87.3% 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 %   13.5% 13.9% 1.0% 4.0% 5.8% 6.9% 0.0% 0.0%   ROI %   14.2% 14.7% 1.0% 4.0% 5.9% 7.0% 0.0% 0.0%   ROE %   0.7% 14.1% 21.5% 113.6% 77.3% 58.0% 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 %   83.7% 33.1% 0.7% 2.6% 5.9% 6.6% 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, %   125.9% 30.0% 18,459.8% 1,873.6% 1,308.6% 1,105.6% 0.0% 0.0%   Gearing %   15.4% 167.3% 13,438.4% 3,578.7% 1,515.9% 1,373.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   99.8% 3.6% 0.5% 1.7% 1.7% 2.5% 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   29.2 4.4 0.1 0.8 0.8 0.0 0.0 0.0   Current Ratio   29.2 4.4 0.1 0.8 0.8 0.0 0.0 0.0   Cash and cash equivalent   86.5 249.0 482.9 355.5 402.6 112.2 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   1,778.7 400.9 -11,362.1 -157.7 -213.5 -2,555.8 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