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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   2.3% 8.0% 1.8% 1.1% 1.0% 3.7% 7.4% 7.2%   Credit score (0-100)   67 32 72 83 87 50 33 34   Credit rating   BBB BB A A A BBB BB BBB   Credit limit (kDKK)   0.6 0.0 11.6 1,370.1 1,590.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,136 6,076 8,113 15,586 15,150 5,175 0.0 0.0   EBITDA   8,204 146 3,177 9,916 9,219 492 0.0 0.0   EBIT   8,204 146 3,147 9,876 9,196 468 0.0 0.0   Pre-tax profit (PTP)   8,134.1 84.1 3,031.9 9,841.1 9,063.3 360.6 0.0 0.0   Net earnings   6,337.0 56.9 2,359.1 7,671.9 7,064.3 277.8 0.0 0.0   Pre-tax profit without non-rec. items   8,134 84.1 3,032 9,841 9,063 361 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 130 90.0 167 135 0.0 0.0   Shareholders equity total   21,082 14,802 17,161 19,672 19,064 19,342 11,342 11,342   Interest-bearing liabilities   2,645 539 6,468 1,285 5,528 18,640 0.0 0.0   Balance sheet total (assets)   42,355 40,926 43,059 47,243 51,862 77,226 11,342 11,342   Net Debt   1,704 -8,289 6,459 -14,070 5,513 13,562 -11,342 -11,342     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   13,136 6,076 8,113 15,586 15,150 5,175 0.0 0.0   Gross profit growth   11.3% -53.7% 33.5% 92.1% -2.8% -65.8% -100.0% 0.0%   Employees   9 10 9 8 10 8 0 0   Employee growth %   28.6% 11.1% -10.0% -11.1% 25.0% -20.0% -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)   42,355 40,926 43,059 47,243 51,862 77,226 11,342 11,342   Balance sheet change%   0.9% -3.4% 5.2% 9.7% 9.8% 48.9% -85.3% 0.0%   Added value   8,204.0 145.5 3,176.5 9,915.5 9,235.8 491.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 100 -80 54 -56 -135 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   62.5% 2.4% 38.8% 63.4% 60.7% 9.0% 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 %   19.5% 0.3% 7.5% 21.9% 18.6% 0.7% 0.0% 0.0%   ROI %   38.0% 0.7% 14.4% 37.5% 31.3% 1.3% 0.0% 0.0%   ROE %   35.4% 0.3% 14.8% 41.7% 36.5% 1.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.8% 38.7% 39.9% 41.6% 36.8% 25.0% 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, %   20.8% -5,696.2% 203.3% -141.9% 59.8% 2,758.6% 0.0% 0.0%   Gearing %   12.5% 3.6% 37.7% 6.5% 29.0% 96.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 3.9% 3.3% 0.9% 3.9% 0.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.2 1.9 1.9 2.2 2.1 1.4 0.0 0.0   Current Ratio   2.2 1.7 1.9 2.2 2.1 1.4 0.0 0.0   Cash and cash equivalent   940.2 8,827.6 9.0 15,355.5 14.6 5,078.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   23,070.1 16,714.0 20,508.2 25,408.6 27,575.2 22,865.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   912 15 353 1,239 924 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   912 15 353 1,239 922 61 0 0   EBIT / employee   912 15 350 1,234 920 59 0 0   Net earnings / employee   704 6 262 959 706 35 0 0