Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. BARFOED 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% 2.5% 2.5%   Bankruptcy risk   3.4% 2.3% 6.9% 5.3% 5.4% 5.5% 11.7% 11.7%   Credit score (0-100)   55 67 35 40 41 40 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   511 389 -32.5 -142 -25.0 -35.0 0.0 0.0   EBITDA   511 389 -32.5 -142 -25.0 -35.0 0.0 0.0   EBIT   511 374 -56.7 -163 -45.8 -47.3 0.0 0.0   Pre-tax profit (PTP)   502.0 411.4 -43.0 -95.8 -165.1 17.0 0.0 0.0   Net earnings   396.8 320.4 -34.8 -75.2 -194.6 58.2 0.0 0.0   Pre-tax profit without non-rec. items   502 411 -43.0 -95.8 -165 17.0 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   54.1 62.1 62.5 122 101 88.5 0.0 0.0   Shareholders equity total   591 912 877 802 607 666 586 586   Interest-bearing liabilities   101 106 168 179 211 211 0.0 0.0   Balance sheet total (assets)   744 1,158 1,133 997 830 879 586 586   Net Debt   -444 -771 -754 -497 -364 -402 -586 -586     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   511 389 -32.5 -142 -25.0 -35.0 0.0 0.0   Gross profit growth   48.8% -23.9% 0.0% -336.5% 82.4% -40.3% 0.0% 0.0%   Employees   0 0 0 0 0 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)   744 1,158 1,133 997 830 879 586 586   Balance sheet change%   123.5% 55.8% -2.2% -12.0% -16.8% 6.0% -33.4% 0.0%   Added value   511.3 389.0 -32.5 -142.1 -24.9 -35.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   54 -7 -24 38 -42 -25 -88 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 -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 (%)   99.9% 96.2% 174.3% 114.7% 183.4% 135.2% 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 %   94.9% 43.5% -3.0% -8.1% -2.6% 2.0% 0.0% 0.0%   ROI %   105.2% 48.4% -3.3% -8.5% -2.6% 2.0% 0.0% 0.0%   ROE %   101.0% 42.6% -3.9% -9.0% -27.6% 9.1% 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 %   79.5% 78.7% 77.4% 80.4% 73.2% 75.7% 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, %   -86.9% -198.1% 2,317.4% 350.0% 1,458.8% 1,149.0% 0.0% 0.0%   Gearing %   17.1% 11.7% 19.2% 22.3% 34.7% 31.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 2.6% 6.5% 5.6% 72.7% 0.0% 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   4.4 4.4 4.2 4.5 3.3 3.7 0.0 0.0   Current Ratio   4.4 4.4 4.2 4.5 3.3 3.7 0.0 0.0   Cash and cash equivalent   545.5 877.0 922.3 676.4 574.8 613.4 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   233.5 510.0 261.7 51.7 15.9 37.3 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 -35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -35 0 0   EBIT / employee   0 0 0 0 0 -47 0 0   Net earnings / employee   0 0 0 0 0 58 0 0