Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JØRGEN JENSEN DISTRIBUTION A/S 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   2.2% 2.2% 2.2% 2.2% 0.7% 1.0% 7.1% 7.1%   Credit score (0-100)   67 68 66 64 93 84 34 34   Credit rating   BBB BBB BBB BBB AA A BBB BBB   Credit limit (kDKK)   0.8 1.3 1.3 1.4 2,994.1 1,451.2 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   53,768 58,651 64,088 67,647 67,474 71,234 0.0 0.0   EBITDA   3,156 4,014 6,104 6,970 9,153 8,367 0.0 0.0   EBIT   3,156 4,014 6,104 6,970 3,247 1,403 0.0 0.0   Pre-tax profit (PTP)   2,674.0 4,929.0 3,770.0 4,851.0 2,565.1 478.7 0.0 0.0   Net earnings   2,674.0 4,929.0 3,770.0 4,851.0 1,922.0 208.9 0.0 0.0   Pre-tax profit without non-rec. items   3,156 4,014 6,104 6,970 2,565 479 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 32,153 55,445 0.0 0.0   Shareholders equity total   18,702 20,132 23,202 26,554 16,137 11,642 10,554 10,554   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,705 9,554 0.0 0.0   Balance sheet total (assets)   85,222 78,090 93,403 94,148 58,980 83,222 10,554 10,554   Net Debt   0.0 0.0 0.0 0.0 -1,645 6,646 -10,554 -10,554     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   53,768 58,651 64,088 67,647 67,474 71,234 0.0 0.0   Gross profit growth   3.3% 9.1% 9.3% 5.6% -0.3% 5.6% -100.0% 0.0%   Employees   0 0 0 0 108 110 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 1.9% -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)   85,222 78,090 93,403 94,148 58,980 83,222 10,554 10,554   Balance sheet change%   4.5% -8.4% 19.6% 0.8% -37.4% 41.1% -87.3% 0.0%   Added value   3,156.0 4,014.0 6,104.0 6,970.0 3,246.6 8,367.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -49,970 -5,601 0 0 26,736 16,327 -55,934 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 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 (%)   5.9% 6.8% 9.5% 10.3% 4.8% 2.0% 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 %   3.8% 4.9% 7.1% 7.4% 4.4% 2.9% 0.0% 0.0%   ROI %   4.1% 4.9% 7.1% 7.4% 5.3% 4.4% 0.0% 0.0%   ROE %   15.3% 25.4% 17.4% 19.5% 9.0% 1.5% 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 %   100.0% 100.0% 100.0% 100.0% 27.4% 21.2% 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, %   0.0% 0.0% 0.0% 0.0% -18.0% 79.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 16.8% 82.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 61.6% 24.5% 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   0.0 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,350.1 2,908.6 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)   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   0.0 0.0 0.0 0.0 -1,742.3 -7,790.4 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 30 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 85 76 0 0   EBIT / employee   0 0 0 0 30 13 0 0   Net earnings / employee   0 0 0 0 18 2 0 0