Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER BERG HOLDING 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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.8% 1.0% 1.3% 1.0% 0.6% 7.4% 7.4%   Credit score (0-100)   96 92 87 78 87 97 33 33   Credit rating   AA AA A A A AA BBB BBB   Credit limit (kDKK)   2,001.2 2,292.7 2,361.6 635.7 3,288.4 5,523.4 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   49.1 62.0 60.2 20.2 -87.1 -14.9 0.0 0.0   EBITDA   49.1 62.0 60.2 20.2 -87.1 -14.9 0.0 0.0   EBIT   -11.4 1.5 -1,065 -83.5 -194 -137 0.0 0.0   Pre-tax profit (PTP)   3,549.5 8,557.1 12,797.2 28,415.7 -1,998.7 15,132.9 0.0 0.0   Net earnings   3,620.1 8,228.6 12,504.8 27,258.0 -475.8 14,475.1 0.0 0.0   Pre-tax profit without non-rec. items   3,550 8,557 12,797 28,416 -1,999 15,133 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   2,652 2,591 3,200 3,177 4,229 4,256 0.0 0.0   Shareholders equity total   21,290 26,919 38,423 59,892 56,417 55,892 25,971 25,971   Interest-bearing liabilities   1,304 1,179 0.0 348 0.0 0.0 0.0 0.0   Balance sheet total (assets)   22,779 28,473 39,447 62,143 58,065 57,439 25,971 25,971   Net Debt   -5,145 -7,942 -13,630 -45,511 -28,821 -26,146 -25,971 -25,971     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   49.1 62.0 60.2 20.2 -87.1 -14.9 0.0 0.0   Gross profit growth   -68.1% 26.3% -2.9% -66.4% 0.0% 82.9% 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)   22,779 28,473 39,447 62,143 58,065 57,439 25,971 25,971   Balance sheet change%   12.0% 25.0% 38.5% 57.5% -6.6% -1.1% -54.8% 0.0%   Added value   49.1 62.0 60.2 20.2 -89.8 -14.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 -121 -516 -126 945 -95 -4,256 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -23.2% 2.5% -1,769.2% -412.5% 222.2% 919.2% 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 %   19.4% 33.4% 37.7% 55.9% 12.4% 26.4% 0.0% 0.0%   ROI %   19.8% 33.8% 38.5% 57.6% 12.8% 27.1% 0.0% 0.0%   ROE %   18.3% 34.1% 38.3% 55.4% -0.8% 25.8% 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 %   93.5% 94.5% 97.4% 96.4% 97.2% 97.3% 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, %   -10,486.0% -12,816.3% -22,647.6% -224,779.5% 33,078.7% 175,195.9% 0.0% 0.0%   Gearing %   6.1% 4.4% 0.0% 0.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.3% 0.3% 0.0% 0.4% 5,436.5% 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   21.7 24.6 14.0 20.7 19.5 18.7 0.0 0.0   Current Ratio   21.7 24.6 14.0 20.7 19.5 18.7 0.0 0.0   Cash and cash equivalent   6,448.3 9,121.0 13,630.4 45,859.2 28,821.1 26,146.2 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   -31.3 1,206.7 -0.5 -1,403.0 2,392.3 3,430.1 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 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   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