Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J S HANDEL FARSØ 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% 1.5% 1.9%   Bankruptcy risk   1.0% 1.4% 1.4% 1.3% 0.9% 2.1% 13.3% 10.0%   Credit score (0-100)   89 79 78 78 88 65 17 25   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   366.3 23.0 47.4 169.8 597.7 0.1 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   5,361 4,581 5,802 12,134 8,768 4,933 0.0 0.0   EBITDA   3,868 2,918 4,223 10,588 6,700 2,501 0.0 0.0   EBIT   3,490 2,421 3,439 9,259 5,021 554 0.0 0.0   Pre-tax profit (PTP)   3,386.1 1,706.4 3,323.1 9,261.9 5,071.6 517.3 0.0 0.0   Net earnings   2,759.6 1,185.4 2,579.5 7,243.9 4,063.8 530.8 0.0 0.0   Pre-tax profit without non-rec. items   3,386 1,706 3,323 9,262 5,072 517 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   1,400 2,560 4,840 4,763 8,365 6,504 0.0 0.0   Shareholders equity total   3,224 1,709 2,789 7,633 4,696 1,727 1,102 1,102   Interest-bearing liabilities   2,532 4,890 5,478 5,560 10,854 14,654 0.0 0.0   Balance sheet total (assets)   7,478 8,007 11,405 17,377 18,842 18,979 1,102 1,102   Net Debt   2,500 4,844 5,433 5,510 9,529 14,583 -1,102 -1,102     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   5,361 4,581 5,802 12,134 8,768 4,933 0.0 0.0   Gross profit growth   5.4% -14.6% 26.6% 109.1% -27.7% -43.7% -100.0% 0.0%   Employees   5 6 6 7 7 8 0 0   Employee growth %   25.0% 20.0% 0.0% 16.7% 0.0% 14.3% -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)   7,478 8,007 11,405 17,377 18,842 18,979 1,102 1,102   Balance sheet change%   -35.6% 7.1% 42.4% 52.4% 8.4% 0.7% -94.2% 0.0%   Added value   3,867.6 2,918.3 4,222.5 10,588.3 6,350.7 2,501.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,559 662 1,496 -1,407 1,923 -3,808 -6,504 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   65.1% 52.8% 59.3% 76.3% 57.3% 11.2% 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 %   36.8% 31.7% 35.9% 65.0% 26.7% 1.5% 0.0% 0.0%   ROI %   43.3% 37.7% 40.8% 76.1% 34.3% 6.4% 0.0% 0.0%   ROE %   47.2% 48.1% 114.7% 139.0% 65.9% 16.5% 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 %   43.1% 21.3% 24.5% 43.9% 24.9% 9.1% 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, %   64.6% 166.0% 128.7% 52.0% 142.2% 583.0% 0.0% 0.0%   Gearing %   78.6% 286.1% 196.4% 72.8% 231.1% 848.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 20.1% 3.2% 1.6% 3.6% 4.5% 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   1.0 0.6 1.7 2.2 0.6 0.1 0.0 0.0   Current Ratio   3.0 2.4 3.9 3.8 1.3 0.8 0.0 0.0   Cash and cash equivalent   32.6 46.1 44.9 49.2 1,324.3 70.6 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   4,041.3 3,190.0 4,685.5 9,107.0 2,586.1 -3,882.5 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  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   774 486 704 1,513 907 313 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   774 486 704 1,513 957 313 0 0   EBIT / employee   698 403 573 1,323 717 69 0 0   Net earnings / employee   552 198 430 1,035 581 66 0 0