Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Edvard Jensen ApS

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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   13.6% 11.6% 15.9% 9.3% 9.0% 10.6% 14.5% 14.3%   Credit score (0-100)   18 22 12 25 27 22 3 3   Credit rating   B B B B B B 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)  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   2,305 1,989 1,692 2,036 2,062 1,870 0.0 0.0   EBITDA   155 45.2 -118 299 234 77.3 0.0 0.0   EBIT   90.5 5.6 -158 270 234 77.3 0.0 0.0   Pre-tax profit (PTP)   66.0 -55.1 -204.3 230.5 156.5 12.3 0.0 0.0   Net earnings   49.8 -45.3 -161.9 175.2 114.9 6.6 0.0 0.0   Pre-tax profit without non-rec. items   66.0 -55.1 -204 231 156 12.3 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   22.1 11.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -579 -625 -787 -611 -496 -490 -540 -540   Interest-bearing liabilities   359 217 323 94.0 581 459 540 540   Balance sheet total (assets)   2,288 1,786 2,405 1,812 1,977 1,061 0.0 0.0   Net Debt   272 207 182 -8.7 425 429 540 540     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   2,305 1,989 1,692 2,036 2,062 1,870 0.0 0.0   Gross profit growth   5.0% -13.7% -14.9% 20.3% 1.3% -9.3% -100.0% 0.0%   Employees   5 5 4 4 4 3 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% 0.0% -25.0% -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)   2,288 1,786 2,405 1,812 1,977 1,061 0 0   Balance sheet change%   6.3% -21.9% 34.7% -24.7% 9.1% -46.3% -100.0% 0.0%   Added value   155.1 45.2 -117.9 298.8 262.3 77.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -129 -79 -79 -57 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   3.9% 0.3% -9.3% 13.3% 11.3% 4.1% 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 %   3.6% 0.4% -5.5% 9.7% 9.8% 4.1% 0.0% 0.0%   ROI %   22.5% 3.3% -57.3% 131.1% 71.4% 15.9% 0.0% 0.0%   ROE %   2.2% -2.2% -7.7% 8.3% 6.1% 0.4% 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 %   -20.2% -25.9% -24.6% -25.2% -20.1% -31.6% -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, %   175.7% 458.0% -154.0% -2.9% 182.0% 555.4% 0.0% 0.0%   Gearing %   -61.9% -34.7% -41.1% -15.4% -117.0% -93.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 22.4% 18.4% 20.5% 25.0% 13.6% 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   0.8 0.7 0.7 0.7 0.8 0.7 0.0 0.0   Current Ratio   0.8 0.7 0.7 0.7 0.8 0.7 0.0 0.0   Cash and cash equivalent   86.3 10.0 141.6 102.8 155.2 29.5 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   -687.1 -692.8 -815.1 -611.3 -496.7 -493.1 -269.9 -269.9   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   31 9 -29 75 66 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 9 -29 75 58 26 0 0   EBIT / employee   18 1 -39 68 58 26 0 0   Net earnings / employee   10 -9 -40 44 29 2 0 0