Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SALEBJERG JENSEN 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   13.8% 14.1% 14.2% 13.5% 10.9% 7.0% 18.3% 18.3%   Credit score (0-100)   17 15 14 16 21 34 8 8   Credit rating   BB BB BB BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1.4 4.6 -10.0 -0.0 156 162 0.0 0.0   EBITDA   -1.4 4.6 -10.0 -0.0 156 162 0.0 0.0   EBIT   -1.4 4.6 -10.0 -0.0 156 162 0.0 0.0   Pre-tax profit (PTP)   -17.5 3.4 18.6 -1.0 156.1 158.3 0.0 0.0   Net earnings   -17.5 4.2 4.0 -7.4 156.1 122.8 0.0 0.0   Pre-tax profit without non-rec. items   -17.5 3.4 18.6 -1.0 156 158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 1,280 0.0 0.0   Shareholders equity total   46.2 50.5 54.5 47.1 203 326 286 286   Interest-bearing liabilities   147 172 143 143 498 1,370 0.0 0.0   Balance sheet total (assets)   278 278 254 242 754 2,516 286 286   Net Debt   143 171 143 142 496 1,355 -286 -286     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -1.4 4.6 -10.0 -0.0 156 162 0.0 0.0   Gross profit growth   89.0% 0.0% 0.0% 100.0% 0.0% 3.4% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   278 278 254 242 754 2,516 286 286   Balance sheet change%   -48.9% 0.1% -8.8% -4.5% 211.3% 233.5% -88.6% 0.0%   Added value   -1.4 4.6 -10.0 -0.0 156.1 161.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -416 0 0 0 0 1,280 -1,280 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 1.7% -14.5% -0.0% 31.3% 9.9% 0.0% 0.0%   ROI %   2.1% 2.2% 8.9% -0.0% 35.0% 13.5% 0.0% 0.0%   ROE %   -31.8% 8.7% 7.7% -14.6% 124.7% 46.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.6% 18.1% 21.5% 19.4% 26.9% 13.0% 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, %   -10,063.1% 3,707.1% -1,427.0% -14,219,000.0% 317.5% 839.0% 0.0% 0.0%   Gearing %   319.1% 340.1% 262.3% 303.5% 245.3% 420.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.9% 0.8% 0.0% 0.7% 0.0% 0.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 1.0 1.0 0.9 0.5 0.3 0.0 0.0   Current Ratio   0.9 1.0 1.0 0.9 1.3 0.5 0.0 0.0   Cash and cash equivalent   4.1 0.2 0.2 0.7 2.7 14.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -13.8 -9.5 -5.5 -12.9 143.2 -1,014.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1 5 -10 -0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 5 -10 -0 0 0 0 0   EBIT / employee   -1 5 -10 -0 0 0 0 0   Net earnings / employee   -17 4 4 -7 0 0 0 0