Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS & CO 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  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5% 3.5%   Bankruptcy risk   6.9% 6.0% 4.8% 3.9% 9.4% 8.6% 15.5% 15.5%   Credit score (0-100)   37 41 46 51 26 27 12 12   Credit rating   BBB BBB BBB BBB 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)  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   558 577 735 424 329 503 0.0 0.0   EBITDA   -74.6 133 354 108 -58.6 -26.7 0.0 0.0   EBIT   -75.9 121 342 107 -59.2 -27.2 0.0 0.0   Pre-tax profit (PTP)   -58.3 163.8 348.1 105.2 -70.8 -33.7 0.0 0.0   Net earnings   -45.8 127.9 271.4 81.7 -51.2 -33.7 0.0 0.0   Pre-tax profit without non-rec. items   -58.3 164 348 105 -70.8 -33.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Tangible assets total   14.0 2.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   212 340 511 493 442 408 258 258   Interest-bearing liabilities   0.0 43.2 0.0 50.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   718 1,136 911 885 1,163 546 258 258   Net Debt   -351 42.5 -389 -487 -462 -22.5 -258 -258     See the entire balance sheet 1000.0 Volume  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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   558 577 735 424 329 503 0.0 0.0   Gross profit growth   0.0% 3.4% 27.4% -42.3% -22.3% 53.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   718 1,136 911 885 1,163 546 258 258   Balance sheet change%   0.0% 58.3% -19.8% -2.9% 31.5% -53.1% -52.8% 0.0%   Added value   -74.6 132.7 353.9 108.4 -57.4 -26.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -23 -15 -2 -1 -1 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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 (%)   -13.6% 21.0% 46.5% 25.1% -18.0% -5.4% 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 %   -7.4% 18.1% 35.6% 13.7% -5.8% -3.2% 0.0% 0.0%   ROI %   -24.9% 56.5% 81.5% 23.4% -12.0% -6.4% 0.0% 0.0%   ROE %   -21.6% 46.4% 63.8% 16.3% -11.0% -7.9% 0.0% 0.0%   1000.0 Solidity  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Equity ratio %   29.5% 29.9% 56.1% 55.7% 38.0% 74.7% 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, %   471.0% 32.0% -109.9% -449.6% 787.9% 84.2% 0.0% 0.0%   Gearing %   0.0% 12.7% 0.0% 10.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 19.3% 75.1% 72.9% 46.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Quick Ratio   1.1 0.7 1.8 1.8 1.2 4.0 0.0 0.0   Current Ratio   1.4 1.4 2.3 2.3 1.6 4.0 0.0 0.0   Cash and cash equivalent   351.4 0.7 389.1 537.3 462.0 22.5 0.0 0.0   1000.0 Capital use efficiency  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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   197.7 336.8 511.0 492.7 441.5 407.8 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  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -75 133 354 108 -57 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -75 133 354 108 -59 -27 0 0   EBIT / employee   -76 121 342 107 -59 -27 0 0   Net earnings / employee   -46 128 271 82 -51 -34 0 0