Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H. JESSEN JÜRGENSEN 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 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% 1.9% 1.9%   Bankruptcy risk   0.5% 2.1% 2.1% 2.1% 0.8% 1.0% 4.5% 4.2%   Credit score (0-100)   98 69 68 66 90 85 46 48   Credit rating   AA A A A A A BBB BBB   Credit limit (kDKK)   8,442.1 5.5 7.8 6.3 9,979.4 5,616.1 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   54,456 50,143 50,505 52,617 64,424 54,932 0.0 0.0   EBITDA   33,642 27,033 26,529 27,318 49,857 20,440 0.0 0.0   EBIT   32,043 27,033 26,529 27,318 40,959 18,654 0.0 0.0   Pre-tax profit (PTP)   31,790.6 20,866.0 20,703.0 21,491.0 40,924.8 17,683.0 0.0 0.0   Net earnings   24,894.3 20,866.0 20,703.0 21,491.0 31,917.7 13,765.4 0.0 0.0   Pre-tax profit without non-rec. items   31,791 27,033 26,529 27,318 40,925 17,683 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   4,625 0.0 0.0 0.0 3,132 3,134 0.0 0.0   Shareholders equity total   61,618 57,483 78,186 74,677 96,196 77,562 51,562 51,562   Interest-bearing liabilities   659 0.0 0.0 0.0 430 34,818 0.0 0.0   Balance sheet total (assets)   89,724 85,160 100,286 104,206 131,039 135,746 51,562 51,562   Net Debt   549 0.0 0.0 0.0 301 34,737 -50,946 -50,946     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   54,456 50,143 50,505 52,617 64,424 54,932 0.0 0.0   Gross profit growth   18.9% -7.9% 0.7% 4.2% 22.4% -14.7% -100.0% 0.0%   Employees   44 45 45 45 59 63 0 0   Employee growth %   0.0% 2.3% 0.0% 0.0% 31.1% 6.8% -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)   89,724 85,160 100,286 104,206 131,039 135,746 51,562 51,562   Balance sheet change%   20.5% -5.1% 17.8% 3.9% 25.8% 3.6% -62.0% 0.0%   Added value   33,641.8 27,033.0 26,529.0 27,318.0 40,958.7 20,439.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -820 -6,182 0 0 -4,911 -2,023 -3,134 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 (%)   58.8% 53.9% 52.5% 51.9% 63.6% 34.0% 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 %   39.2% 30.9% 28.6% 26.7% 35.0% 14.1% 0.0% 0.0%   ROI %   54.0% 36.5% 28.6% 26.7% 36.2% 13.1% 0.0% 0.0%   ROE %   42.4% 35.0% 30.5% 28.1% 37.4% 15.8% 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 %   68.7% 100.0% 100.0% 100.0% 88.8% 88.0% 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, %   1.6% 0.0% 0.0% 0.0% 0.6% 170.0% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 0.0% 0.4% 44.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   116.4% 0.0% 0.0% 0.0% 115.3% 6.1% 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   1.8 0.0 0.0 0.0 9.2 9.1 0.0 0.0   Current Ratio   3.0 0.0 0.0 0.0 14.9 19.0 0.0 0.0   Cash and cash equivalent   109.6 0.0 0.0 0.0 129.0 80.6 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   54,853.2 0.0 0.0 0.0 117,220.9 123,448.0 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   765 601 590 607 694 324 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   765 601 590 607 845 324 0 0   EBIT / employee   728 601 590 607 694 296 0 0   Net earnings / employee   566 464 460 478 541 218 0 0