Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirmaet Jes Madsen & søn ApS 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 N/A 2019 N/A 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% 6.4%   Bankruptcy risk   0.0% 0.0% 13.7% 11.2% 12.6% 8.2% 16.3% 12.6%   Credit score (0-100)   0 0 16 20 18 29 11 19   Credit rating   N/A N/A BB BB BB BB BB BB   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)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 506 987 1,031 969 969 969   Gross profit   0.0 0.0 351 637 727 667 0.0 0.0   EBITDA   0.0 0.0 103 -104 17.9 57.8 0.0 0.0   EBIT   0.0 0.0 102 -107 14.6 54.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 101.7 -109.1 12.4 52.9 0.0 0.0   Net earnings   0.0 0.0 78.1 -85.7 31.6 15.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 102 -109 12.4 52.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 118 32.4 64.0 79.6 39.6 39.6   Interest-bearing liabilities   0.0 0.0 8.4 7.0 5.4 19.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 301 129 268 312 39.6 39.6   Net Debt   0.0 0.0 -187 -14.2 -186 -221 -18.4 -18.4     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 506 987 1,031 969 969 969   Net sales growth   0.0% 0.0% 0.0% 94.8% 4.5% -6.0% 0.0% 0.0%   Gross profit   0.0 0.0 351 637 727 667 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 81.5% 14.1% -8.3% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   0 0 301 129 268 312 40 40   Balance sheet change%   0.0% 0.0% 0.0% -57.2% 108.6% 16.1% -87.3% 0.0%   Added value   0.0 0.0 103.3 -104.2 17.9 57.8 0.0 0.0   Added value %   0.0% 0.0% 20.4% -10.6% 1.7% 6.0% 0.0% 0.0%   Investments   0 0 29 -7 -7 -7 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 20.4% -10.6% 1.7% 6.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 20.1% -10.9% 1.4% 5.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 29.0% -16.9% 2.0% 8.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 15.4% -8.7% 3.1% 1.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 15.7% -8.4% 3.4% 1.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 20.1% -11.1% 1.2% 5.5% 0.0% 0.0%   ROA %   0.0% 0.0% 33.8% -50.0% 7.4% 18.8% 0.0% 0.0%   ROI %   0.0% 0.0% 80.2% -129.2% 26.8% 64.9% 0.0% 0.0%   ROE %   0.0% 0.0% 66.1% -113.9% 65.5% 21.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 39.3% 25.2% 23.9% 25.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 36.0% 9.8% 19.8% 23.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -2.6% 7.6% 1.2% -0.8% -1.9% -1.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -181.1% 13.6% -1,043.6% -382.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.1% 21.5% 8.4% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 22.1% 35.6% 13.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.5 1.0 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.0 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 195.5 21.2 191.7 239.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 1.6 20.5 0.0 11.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 6.1 0.0 43.4 8.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 53.3% 10.2% 23.7% 30.0% 1.9% 1.9%   Net working capital   0.0 0.0 87.5 4.7 39.6 58.4 0.0 0.0   Net working capital %   0.0% 0.0% 17.3% 0.5% 3.8% 6.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 253 493 516 485 0 0   Added value / employee   0 0 52 -52 9 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 52 -52 9 29 0 0   EBIT / employee   0 0 51 -54 7 27 0 0   Net earnings / employee   0 0 39 -43 16 8 0 0