Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Glunz & Jensen A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.8% 1.5% 1.2% 1.4% 3.8% 2.5% 18.8% 18.8%   Credit score (0-100)   32 76 82 77 50 63 7 7   Credit rating   BB A A A BBB BBB B B   Credit limit (kDKK)   -0.0 45.9 389.7 72.9 0.0 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   184,400 138,600 57,873 29,112 0 0 0 0   Gross profit   18,300 10,932 16,535 10,932 7,860 13,432 0.0 0.0   EBITDA   -13,600 -202 2,277 -202 -6,868 -3,508 0.0 0.0   EBIT   -13,600 -202 2,277 -202 -6,868 -3,508 0.0 0.0   Pre-tax profit (PTP)   -28,181.0 640.0 3,778.0 640.0 -5,407.0 -2,895.0 0.0 0.0   Net earnings   -24,400.0 1,100.0 4,659.0 1,100.0 -3,522.0 -1,510.0 0.0 0.0   Pre-tax profit without non-rec. items   -28,164 640 3,778 640 -5,407 -2,895 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   17,685 1,309 1,546 1,309 959 445 0.0 0.0   Shareholders equity total   1,200 9,766 8,504 9,766 26,113 24,959 -15,488 -15,488   Interest-bearing liabilities   55,918 47,993 34,135 47,993 20,041 18,077 15,488 15,488   Balance sheet total (assets)   107,500 88,484 77,741 88,484 74,835 66,894 0.0 0.0   Net Debt   55,466 47,688 33,831 47,688 19,737 18,061 15,488 15,488     See the entire balance sheet 1000.0 Volume  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   184,400 138,600 57,873 29,112 0 0 0 0   Net sales growth   -9.1% -24.8% -58.2% -49.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   18,300 10,932 16,535 10,932 7,860 13,432 0.0 0.0   Gross profit growth   22.8% -40.3% 51.3% -33.9% -28.1% 70.9% -100.0% 0.0%   Employees   74 13 14 13 15 14 0 0   Employee growth %   -11.9% -82.4% 7.7% -7.1% 15.4% -6.7% -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)   107,500 88,484 77,741 88,484 74,835 66,894 0 0   Balance sheet change%   -4.0% -17.7% -12.1% 13.8% -15.4% -10.6% -100.0% 0.0%   Added value   -13,600.0 -202.0 2,277.0 -202.0 -6,868.0 -3,508.0 0.0 0.0   Added value %   -7.4% -0.1% 3.9% -0.7% 0.0% 0.0% 0.0% 0.0%   Investments   11,105 -18,352 237 -237 -350 59 -1,018 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -7.4% -0.1% 3.9% -0.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   -7.4% -0.1% 3.9% -0.7% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -74.3% -1.8% 13.8% -1.8% -87.4% -26.1% 0.0% 0.0%   Net Earnings %   -13.2% 0.8% 8.1% 3.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -13.2% 0.8% 8.1% 3.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -15.3% 0.5% 6.5% 2.2% 0.0% 0.0% 0.0% 0.0%   ROA %   -22.6% 2.6% 8.0% 3.1% -2.7% -2.1% 0.0% 0.0%   ROI %   -31.9% 3.6% 10.6% 4.1% -3.3% -2.6% 0.0% 0.0%   ROE %   -750.8% 20.1% 51.0% 12.0% -19.6% -5.9% 0.0% 0.0%   1000.0 Solidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.1% 11.3% 8.9% 11.3% 35.6% 38.3% -100.0% -100.0%   Relative indebtedness %   57.6% 56.8% 119.6% 270.4% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   57.4% 56.6% 119.1% 269.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -407.8% -23,607.9% 1,485.8% -23,607.9% -287.4% -514.9% 0.0% 0.0%   Gearing %   4,659.8% 491.4% 401.4% 491.4% 76.7% 72.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 3.8% 6.9% 4.8% 9.4% 7.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.6 0.5 0.6 0.8 0.7 0.0 0.0   Current Ratio   0.5 0.6 0.5 0.6 0.8 0.7 0.0 0.0   Cash and cash equivalent   452.0 305.0 304.0 305.0 304.0 16.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   40.6 3.3 7.8 15.8 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 %   22.7% 29.3% 50.9% 139.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   -47,182.0 -21,983.0 -26,164.0 -21,983.0 -6,032.0 -8,452.0 -7,744.0 -7,744.0   Net working capital %   -25.6% -15.9% -45.2% -75.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/3 2020 2021/3 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   2,492 10,662 4,134 2,239 0 0 0 0   Added value / employee   -184 -16 163 -16 -458 -251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -184 -16 163 -16 -458 -251 0 0   EBIT / employee   -184 -16 163 -16 -458 -251 0 0   Net earnings / employee   -330 85 333 85 -235 -108 0 0