Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jensen & Nielsen Byggeri A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.8% 2.9% 2.6% 2.1% 5.7% 6.1% 22.4% 22.0%   Credit score (0-100)   24 58 60 67 39 38 4 4   Credit rating   BB BBB BBB A BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.1 2.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,076 8,113 15,586 15,150 5,175 4,338 0.0 0.0   EBITDA   146 3,177 9,916 9,219 492 525 0.0 0.0   EBIT   146 3,147 9,876 9,196 468 454 0.0 0.0   Pre-tax profit (PTP)   84.1 3,031.9 9,841.1 9,063.3 360.6 -1,346.1 0.0 0.0   Net earnings   56.9 2,359.1 7,671.9 7,064.3 277.8 -1,052.4 0.0 0.0   Pre-tax profit without non-rec. items   84.1 3,032 9,841 9,063 361 -1,346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 130 90.0 167 135 739 0.0 0.0   Shareholders equity total   14,802 17,161 19,672 19,064 19,342 18,290 9.7 9.7   Interest-bearing liabilities   539 6,468 1,285 5,528 18,640 53,930 0.0 0.0   Balance sheet total (assets)   40,926 43,059 47,243 51,862 77,226 100,677 9.7 9.7   Net Debt   -8,289 6,459 -14,070 5,513 13,562 50,663 -9.7 -9.7     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,076 8,113 15,586 15,150 5,175 4,338 0.0 0.0   Gross profit growth   -53.7% 33.5% 92.1% -2.8% -65.8% -16.2% -100.0% 0.0%   Employees   10 9 8 10 8 6 0 0   Employee growth %   11.1% -10.0% -11.1% 25.0% -20.0% -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)   40,926 43,059 47,243 51,862 77,226 100,677 10 10   Balance sheet change%   -3.4% 5.2% 9.7% 9.8% 48.9% 30.4% -100.0% 0.0%   Added value   145.5 3,176.5 9,915.5 9,218.9 491.3 524.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 100 -80 54 -56 534 -739 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   2.4% 38.8% 63.4% 60.7% 9.0% 10.5% 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 %   0.3% 7.5% 21.9% 18.6% 0.7% 0.5% 0.0% 0.0%   ROI %   0.7% 14.4% 37.5% 31.3% 1.3% 0.8% 0.0% 0.0%   ROE %   0.3% 14.8% 41.7% 36.5% 1.4% -5.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   38.7% 39.9% 41.6% 36.8% 25.0% 18.2% 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, %   -5,696.2% 203.3% -141.9% 59.8% 2,758.6% 9,653.2% 0.0% 0.0%   Gearing %   3.6% 37.7% 6.5% 29.0% 96.4% 294.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.3% 0.9% 3.9% 0.9% 5.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 1.9 2.2 2.1 1.4 1.3 0.0 0.0   Current Ratio   1.7 1.9 2.2 2.1 1.4 1.3 0.0 0.0   Cash and cash equivalent   8,827.6 9.0 15,355.5 14.6 5,078.2 3,266.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   16,714.0 20,508.2 25,408.6 27,575.2 22,865.5 22,724.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 353 1,239 922 61 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 353 1,239 922 61 87 0 0   EBIT / employee   15 350 1,234 920 59 76 0 0   Net earnings / employee   6 262 959 706 35 -175 0 0