Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMA ARTHUR & BJARNE JENSEN. ODENSE 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  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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.1% 1.9% 1.0% 1.1% 1.2% 1.1% 9.4% 9.4%   Credit score (0-100)   86 72 86 83 81 83 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   76.9 0.7 150.8 119.8 70.6 152.0 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   1,856 1,270 1,865 1,872 1,938 2,464 0.0 0.0   EBITDA   451 133 547 468 494 564 0.0 0.0   EBIT   368 49.0 500 376 398 471 0.0 0.0   Pre-tax profit (PTP)   359.9 38.6 487.4 354.9 390.1 476.8 0.0 0.0   Net earnings   279.8 28.7 378.2 274.0 302.5 369.9 0.0 0.0   Pre-tax profit without non-rec. items   360 38.6 487 355 390 477 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   117 228 387 318 221 128 0.0 0.0   Shareholders equity total   1,249 1,224 1,547 1,764 2,010 2,321 2,059 2,059   Interest-bearing liabilities   88.0 46.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,863 1,899 2,438 2,418 2,763 3,145 2,059 2,059   Net Debt   -559 -870 -1,492 -1,376 -1,271 -1,794 -2,059 -2,059     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   1,856 1,270 1,865 1,872 1,938 2,464 0.0 0.0   Gross profit growth   -4.8% -31.6% 46.8% 0.4% 3.5% 27.1% -100.0% 0.0%   Employees   4 3 3 3 3 4 0 0   Employee growth %   0.0% -25.0% 0.0% 0.0% 0.0% 33.3% -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)   1,863 1,899 2,438 2,418 2,763 3,145 2,059 2,059   Balance sheet change%   -18.3% 1.9% 28.4% -0.8% 14.3% 13.8% -34.5% 0.0%   Added value   451.1 133.3 547.0 468.4 490.2 564.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -166 26 113 -162 -192 -186 -128 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 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 (%)   19.8% 3.9% 26.8% 20.1% 20.5% 19.1% 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 %   17.8% 2.6% 23.1% 15.5% 15.3% 16.3% 0.0% 0.0%   ROI %   29.6% 3.8% 35.2% 22.4% 20.9% 22.2% 0.0% 0.0%   ROE %   24.6% 2.3% 27.3% 16.5% 16.0% 17.1% 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 %   67.1% 64.5% 63.4% 73.0% 72.7% 73.8% 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, %   -123.9% -652.5% -272.7% -293.8% -257.4% -318.0% 0.0% 0.0%   Gearing %   7.0% 3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 15.5% 56.3% 0.0% 0.0% 0.0% 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   3.6 2.7 2.8 3.7 3.4 3.7 0.0 0.0   Current Ratio   3.6 2.7 2.8 3.7 3.4 3.7 0.0 0.0   Cash and cash equivalent   647.0 916.2 1,491.8 1,376.0 1,271.0 1,794.1 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   1,255.3 1,045.6 1,306.9 1,536.7 1,800.4 2,199.3 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 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   113 44 182 156 163 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 44 182 156 165 141 0 0   EBIT / employee   92 16 167 125 133 118 0 0   Net earnings / employee   70 10 126 91 101 92 0 0