Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S JENSEN CAPACITORS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   1.7% 1.1% 0.8% 2.6% 2.0% 1.6% 9.3% 9.3%   Credit score (0-100)   75 84 91 60 68 73 27 27   Credit rating   A A AA BBB A A BB BB   Credit limit (kDKK)   7.3 952.6 2,310.0 0.1 1.6 14.5 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   81 14,641 1,287 -461 0 0 0 0   Gross profit   36.2 14,606 1,273 -499 -35.8 -48.5 0.0 0.0   EBITDA   36.2 14,606 1,273 -499 -35.8 -48.5 0.0 0.0   EBIT   36.2 14,606 1,273 -499 -35.8 -48.5 0.0 0.0   Pre-tax profit (PTP)   -208.7 14,602.0 1,090.2 187.4 -1,359.3 -140.1 0.0 0.0   Net earnings   -134.9 14,610.5 1,133.5 44.7 -1,359.3 -140.1 0.0 0.0   Pre-tax profit without non-rec. items   -209 14,602 1,090 187 -1,359 -140 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,618 20,429 20,762 16,307 10,448 7,308 5,808 5,808   Interest-bearing liabilities   1,434 20,301 1,876 1,076 3,191 1.9 0.0 0.0   Balance sheet total (assets)   8,114 40,741 22,745 17,500 13,659 7,321 5,808 5,808   Net Debt   1,367 20,208 -11,622 -10,586 -4,877 -1,978 -5,808 -5,808     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   81 14,641 1,287 -461 0 0 0 0   Net sales growth   -94.9% 18,032.8% -91.2% -135.8% -100.0% 0.0% 0.0% 0.0%   Gross profit   36.2 14,606 1,273 -499 -35.8 -48.5 0.0 0.0   Gross profit growth   -97.7% 40,289.3% -91.3% 0.0% 92.8% -35.6% 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)   8,114 40,741 22,745 17,500 13,659 7,321 5,808 5,808   Balance sheet change%   -36.3% 402.1% -44.2% -23.1% -21.9% -46.4% -20.7% 0.0%   Added value   36.2 14,606.0 1,272.5 -499.5 -35.8 -48.5 0.0 0.0   Added value %   44.8% 99.8% 98.9% 108.4% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   44.8% 99.8% 98.9% 108.4% 0.0% 0.0% 0.0% 0.0%   EBIT %   44.8% 99.8% 98.9% 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 %   -167.1% 99.8% 88.1% -9.7% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -167.1% 99.8% 88.1% -9.7% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -258.5% 99.7% 84.7% -40.7% 0.0% 0.0% 0.0% 0.0%   ROA %   0.3% 59.8% 4.0% 1.1% -0.7% -1.3% 0.0% 0.0%   ROI %   0.3% 59.9% 4.0% 1.1% -0.7% -1.3% 0.0% 0.0%   ROE %   -2.0% 108.0% 5.5% 0.2% -10.2% -1.6% 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 %   81.6% 50.1% 91.3% 93.2% 76.5% 99.8% 100.0% 100.0%   Relative indebtedness %   1,852.6% 138.7% 154.0% -258.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,770.1% 138.1% -894.7% 2,271.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   3,781.4% 138.4% -913.3% 2,119.5% 13,634.6% 4,078.4% 0.0% 0.0%   Gearing %   21.7% 99.4% 9.0% 6.6% 30.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 0.0% 1.6% 2.9% 58.6% 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   0.1 0.9 7.0 12.5 3.6 410.0 0.0 0.0   Current Ratio   0.1 0.9 7.0 12.5 3.6 410.0 0.0 0.0   Cash and cash equivalent   66.6 93.0 13,497.9 11,662.7 8,068.3 1,979.9 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)   346.3 115.4 275.8 104.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   207.9% 124.0% 1,077.6% -3,238.9% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,328.0 -2,158.2 11,888.2 6,116.2 8,233.5 5,256.8 0.0 0.0   Net working capital %   -1,644.7% -14.7% 923.6% -1,327.1% 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