Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLIKKENSLAGERFIRMAET JESPER HANSEN 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 N/A 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% 2.7% 2.7%   Bankruptcy risk   1.1% 0.8% 1.0% 1.7% 0.0% 1.1% 6.9% 6.9%   Credit score (0-100)   85 92 86 72 0 82 35 35   Credit rating   A AA A A N/A A BBB BBB   Credit limit (kDKK)   450.5 1,196.1 624.2 13.6 446.0 673.3 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 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,311 21,158 19,208 18,032 0.0 36,386 0.0 0.0   EBITDA   3,844 3,993 4,338 2,708 0.0 8,785 0.0 0.0   EBIT   3,779 3,884 4,224 2,490 0.0 8,272 0.0 0.0   Pre-tax profit (PTP)   3,749.6 3,915.0 4,196.4 2,423.6 0.0 8,325.5 0.0 0.0   Net earnings   2,912.5 3,039.4 3,236.9 1,861.5 0.0 6,468.3 0.0 0.0   Pre-tax profit without non-rec. items   3,750 3,915 4,196 2,424 0.0 8,326 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 N/A 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   149 417 413 997 0.0 952 0.0 0.0   Shareholders equity total   5,972 6,511 5,748 4,409 4,409 9,878 9,678 9,678   Interest-bearing liabilities   359 1,089 4,215 2,624 0.0 225 0.0 0.0   Balance sheet total (assets)   13,486 16,312 19,770 15,622 0.0 19,041 9,678 9,678   Net Debt   -2,620 -2,611 2,151 -525 0.0 182 -9,678 -9,678     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 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   18,311 21,158 19,208 18,032 0.0 36,386 0.0 0.0   Gross profit growth   53.2% 15.5% -9.2% -6.1% -100.0% 0.0% -100.0% 0.0%   Employees   35 44 35 34 0 35 0 0   Employee growth %   45.8% 25.7% -20.5% -2.9% -100.0% 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)   13,486 16,312 19,770 15,622 0 19,041 9,678 9,678   Balance sheet change%   46.5% 21.0% 21.2% -21.0% -100.0% 0.0% -49.2% 0.0%   Added value   3,844.2 3,992.7 4,338.3 2,708.1 218.0 8,785.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 159 -119 366 -997 439 -952 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 0.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 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 (%)   20.6% 18.4% 22.0% 13.8% 0.0% 22.7% 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 %   33.3% 26.7% 24.2% 14.9% 0.0% 44.0% 0.0% 0.0%   ROI %   75.6% 52.0% 42.5% 28.4% 0.0% 79.8% 0.0% 0.0%   ROE %   60.5% 48.7% 52.8% 36.7% 0.0% 45.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   44.3% 39.9% 29.1% 28.2% 100.0% 52.2% 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, %   -68.2% -65.4% 49.6% -19.4% 0.0% 2.1% 0.0% 0.0%   Gearing %   6.0% 16.7% 73.3% 59.5% 0.0% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.9% 8.9% 6.5% 6.4% 0.0% 49.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.0 2.1 1.5 1.5 0.0 2.2 0.0 0.0   Current Ratio   2.0 2.1 1.6 1.5 0.0 2.5 0.0 0.0   Cash and cash equivalent   2,978.8 3,700.4 2,064.3 3,148.8 0.0 42.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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)   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   6,589.6 8,278.5 6,885.0 4,988.4 0.0 10,861.1 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 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   110 91 124 80 0 251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 91 124 80 0 251 0 0   EBIT / employee   108 88 121 73 0 236 0 0   Net earnings / employee   83 69 92 55 0 185 0 0