Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN NIELSEN INVEST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.1% 2.8% 4.7% 1.7% 1.5% 3.1% 7.7% 7.7%   Credit score (0-100)   68 61 45 71 76 56 32 32   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   1.5 0.0 0.0 26.7 142.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -126 -100 -75.2 -72.5 -144 -80.3 0.0 0.0   EBITDA   -126 -100 -75.2 -72.5 -144 -80.3 0.0 0.0   EBIT   -126 -100 -75.2 -72.5 -144 -80.3 0.0 0.0   Pre-tax profit (PTP)   414.0 -43.3 -4,505.2 1,924.8 1,364.2 -2,603.5 0.0 0.0   Net earnings   421.4 48.4 -4,510.2 2,081.5 1,353.3 -2,652.0 0.0 0.0   Pre-tax profit without non-rec. items   414 -43.3 -4,505 1,925 1,364 -2,603 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,826 31,821 27,255 29,280 30,576 27,865 23,687 23,687   Interest-bearing liabilities   3,237 3,313 3,387 4,129 3,375 2,190 0.0 0.0   Balance sheet total (assets)   37,050 35,270 32,073 34,542 34,387 30,531 23,687 23,687   Net Debt   708 2,693 3,071 2,231 897 290 -23,687 -23,687     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -126 -100 -75.2 -72.5 -144 -80.3 0.0 0.0   Gross profit growth   67.6% 20.6% 24.8% 3.6% -98.9% 44.3% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,050 35,270 32,073 34,542 34,387 30,531 23,687 23,687   Balance sheet change%   9.5% -4.8% -9.1% 7.7% -0.5% -11.2% -22.4% 0.0%   Added value   -126.0 -100.0 -75.2 -72.5 -144.2 -80.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   1.2% 0.2% -10.7% 6.3% 4.3% -7.7% 0.0% 0.0%   ROI %   1.3% 0.2% -13.3% 6.4% 4.4% -7.8% 0.0% 0.0%   ROE %   1.3% 0.2% -15.3% 7.4% 4.5% -9.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   85.9% 90.2% 85.0% 84.8% 88.9% 91.3% 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, %   -561.7% -2,692.3% -4,083.2% -3,077.3% -622.0% -361.6% 0.0% 0.0%   Gearing %   10.2% 10.4% 12.4% 14.1% 11.0% 7.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 3.3% 3.6% 3.6% 3.5% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.5 0.7 1.5 3.0 4.4 0.0 0.0   Current Ratio   0.7 0.5 0.7 1.5 3.0 4.4 0.0 0.0   Cash and cash equivalent   2,529.4 620.6 316.0 1,898.2 2,477.9 1,899.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   391.1 492.7 485.2 868.4 379.8 681.5 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   -1,544.1 -1,711.1 -1,152.1 2,387.3 7,524.3 9,162.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0