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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9%   Bankruptcy risk   5.8% 4.0% 7.0% 6.9% 6.7% 4.1% 11.0% 11.0%   Credit score (0-100)   41 49 33 34 35 49 22 22   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   471 463 371 458 448 672 0.0 0.0   EBITDA   49.1 42.9 -50.3 35.5 192 187 0.0 0.0   EBIT   -11.3 3.2 -68.7 18.6 175 166 0.0 0.0   Pre-tax profit (PTP)   -12.5 0.5 -72.0 15.8 175.0 172.4 0.0 0.0   Net earnings   -12.5 0.5 -72.0 15.8 175.0 142.6 0.0 0.0   Pre-tax profit without non-rec. items   -12.5 0.5 -72.0 15.8 175 172 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   114 126 123 106 89.4 93.2 0.0 0.0   Shareholders equity total   483 484 412 428 603 745 665 665   Interest-bearing liabilities   5.9 6.1 6.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   579 659 495 497 692 873 665 665   Net Debt   -410 -401 -342 -385 -95.1 -702 -665 -665     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   471 463 371 458 448 672 0.0 0.0   Gross profit growth   -1.9% -1.8% -19.8% 23.4% -2.1% 49.9% -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)   579 659 495 497 692 873 665 665   Balance sheet change%   -0.6% 13.9% -24.9% 0.4% 39.2% 26.2% -23.8% 0.0%   Added value   49.1 42.9 -50.3 35.5 191.9 187.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -115 -27 -21 -34 -34 -17 -93 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -2.4% 0.7% -18.5% 4.1% 39.0% 24.8% 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 %   -2.0% 0.5% -11.9% 3.7% 29.4% 22.0% 0.0% 0.0%   ROI %   -2.3% 0.6% -15.1% 4.4% 34.0% 25.5% 0.0% 0.0%   ROE %   -2.6% 0.1% -16.1% 3.8% 34.0% 21.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   83.5% 73.4% 83.1% 86.0% 87.1% 85.4% 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, %   -834.9% -934.6% 680.0% -1,084.1% -49.6% -374.6% 0.0% 0.0%   Gearing %   1.2% 1.3% 1.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.3% 44.3% 53.0% 86.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   4.9 3.0 4.5 5.6 6.7 6.4 0.0 0.0   Current Ratio   4.9 3.0 4.5 5.6 6.7 6.4 0.0 0.0   Cash and cash equivalent   415.6 406.7 348.1 384.7 95.1 702.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   369.5 357.7 288.5 321.3 513.2 657.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 43 -50 35 192 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 43 -50 35 192 187 0 0   EBIT / employee   -11 3 -69 19 175 166 0 0   Net earnings / employee   -13 0 -72 16 175 143 0 0