CVR number 30557743
Industry 71.1210 Engineering activities and related technical consultancy

JOHN L. JACOBSEN ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  5.9% 2.9% 3.9% 3.0% 2.5%  
Credit score (0-100)  40 58 49 57 61  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -143 -146 135 -108 106  
EBITDA  -143 -146 135 -108 106  
EBIT  -143 -146 135 -108 31.1  
Pre-tax profit (PTP)  418.6 1,117.9 -340.5 804.1 810.0  
Net earnings  340.5 871.9 -267.0 627.2 631.0  
Pre-tax profit without non-rec. items  419 1,118 -341 804 810  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 7,454  
Shareholders equity total  4,182 5,054 4,787 5,414 6,045  
Interest-bearing liabilities  4,948 5,326 4,526 4,742 5,692  
Balance sheet total (assets)  9,155 10,410 9,338 10,210 19,472  
Net Debt  -649 -1,794 -1,378 -2,188 -6,308  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -143 -146 135 -108 106  
Gross profit growth  11.6% -2.0% 0.0% 0.0% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  9,155 10,410 9,338 10,210 19,472  
Balance sheet change%  -12.7% 13.7% -10.3% 9.3% 90.7%  
Added value  -142.7 -145.7 135.4 -108.4 106.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 7,379  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 1.0 -1.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 29.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  4.5% 12.9% 1.9% 11.9% 11.0%  
ROI %  4.6% 12.9% 1.9% 11.9% 14.9%  
ROE %  8.5% 18.9% -5.4% 12.3% 11.0%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  45.7% 48.5% 51.3% 53.0% 31.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  454.4% 1,231.3% -1,017.6% 2,018.4% -5,927.0%  
Gearing %  118.3% 105.4% 94.6% 87.6% 94.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.4% 2.8% 10.7% 7.7% 15.8%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.8 1.3 1.3 1.4 0.9  
Current Ratio  1.8 1.9 2.1 2.1 0.9  
Cash and cash equivalent  5,596.6 7,119.8 5,904.7 6,929.9 12,000.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,119.9 -1,143.6 -588.2 -781.2 -8,694.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0