Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOBSEN - LANDSKAB OG ANLÆG 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% 3.9% 3.9%   Bankruptcy risk   4.8% 5.0% 4.0% 6.7% 5.0% 4.7% 12.1% 11.8%   Credit score (0-100)   46 45 50 34 43 44 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   481 471 463 371 458 448 0.0 0.0   EBITDA   80.7 49.1 42.9 -50.3 35.5 192 0.0 0.0   EBIT   -17.9 -11.3 3.2 -68.7 18.6 175 0.0 0.0   Pre-tax profit (PTP)   -18.2 -12.5 0.5 -72.0 15.8 175.0 0.0 0.0   Net earnings   -18.2 -12.5 0.5 -72.0 15.8 175.0 0.0 0.0   Pre-tax profit without non-rec. items   -18.2 -12.5 0.5 -72.0 15.8 175 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   168 114 126 123 106 89.4 0.0 0.0   Shareholders equity total   496 483 484 412 428 603 523 523   Interest-bearing liabilities   5.7 5.9 6.1 6.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   582 579 659 495 497 692 523 523   Net Debt   -318 -410 -401 -342 -385 -95.1 -523 -523     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   481 471 463 371 458 448 0.0 0.0   Gross profit growth   32.3% -1.9% -1.8% -19.8% 23.4% -2.1% -100.0% 0.0%   Employees   1 1 1 1 1 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)   582 579 659 495 497 692 523 523   Balance sheet change%   -3.2% -0.6% 13.9% -24.9% 0.4% 39.2% -24.5% 0.0%   Added value   80.7 49.1 42.9 -50.3 37.0 191.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -197 -115 -27 -21 -34 -34 -89 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 1.0 -1.0 1.0 2.0 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 (%)   -3.7% -2.4% 0.7% -18.5% 4.1% 39.0% 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 %   -3.0% -2.0% 0.5% -11.9% 3.7% 29.4% 0.0% 0.0%   ROI %   -3.5% -2.3% 0.6% -15.1% 4.4% 34.0% 0.0% 0.0%   ROE %   -3.6% -2.6% 0.1% -16.1% 3.8% 34.0% 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 %   85.1% 83.5% 73.4% 83.1% 86.0% 87.1% 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, %   -394.0% -834.9% -934.6% 680.0% -1,084.1% -49.6% 0.0% 0.0%   Gearing %   1.1% 1.2% 1.3% 1.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 20.3% 44.3% 53.0% 86.8% 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   4.8 4.9 3.0 4.5 5.6 6.7 0.0 0.0   Current Ratio   4.8 4.9 3.0 4.5 5.6 6.7 0.0 0.0   Cash and cash equivalent   323.6 415.6 406.7 348.1 384.7 95.1 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   327.4 369.5 357.7 288.5 321.3 513.2 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   81 49 43 -50 37 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 49 43 -50 35 192 0 0   EBIT / employee   -18 -11 3 -69 19 175 0 0   Net earnings / employee   -18 -13 0 -72 16 175 0 0