Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGOLF JAKOBSEN ENTREPRENØR 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% 6.1% 6.1%   Bankruptcy risk   3.2% 6.5% 3.8% 2.0% 2.5% 1.1% 9.2% 9.2%   Credit score (0-100)   57 38 51 67 62 83 27 27   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.8 0.0 394.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,994 5,366 8,061 8,452 8,510 11,951 0.0 0.0   EBITDA   5,994 5,366 8,061 2,867 2,084 4,613 0.0 0.0   EBIT   5,994 5,366 8,061 2,867 2,084 4,613 0.0 0.0   Pre-tax profit (PTP)   337.0 -714.0 2,750.0 2,777.3 1,936.6 4,599.8 0.0 0.0   Net earnings   337.0 -714.0 2,750.0 2,164.3 1,509.4 3,584.3 0.0 0.0   Pre-tax profit without non-rec. items   5,994 5,366 8,061 2,777 1,937 4,600 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 5,448 4,900 486 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 6,387 4,696 5,031 4,031 4,031   Interest-bearing liabilities   0.0 0.0 0.0 5,681 5,401 21.4 0.0 0.0   Balance sheet total (assets)   19,395 17,475 19,002 32,072 23,270 14,738 4,031 4,031   Net Debt   0.0 0.0 0.0 5,681 4,283 21.4 -4,031 -4,031     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   5,994 5,366 8,061 8,452 8,510 11,951 0.0 0.0   Gross profit growth   -10.7% -10.5% 50.2% 4.9% 0.7% 40.4% -100.0% 0.0%   Employees   36 44 37 44 45 36 0 0   Employee growth %   33.3% 22.2% -15.9% 18.9% 2.3% -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)   19,395 17,475 19,002 32,072 23,270 14,738 4,031 4,031   Balance sheet change%   13.1% -9.9% 8.7% 68.8% -27.4% -36.7% -72.7% 0.0%   Added value   5,994.0 5,366.0 8,061.0 2,867.1 2,083.6 4,613.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,503 0 0 5,448 -549 -4,413 -486 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   100.0% 100.0% 100.0% 33.9% 24.5% 38.6% 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 %   32.8% 29.1% 44.2% 11.4% 7.6% 24.9% 0.0% 0.0%   ROI %   41.0% 29.1% 44.2% 16.6% 14.6% 44.9% 0.0% 0.0%   ROE %   15.0% 0.0% 0.0% 67.8% 27.2% 73.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 19.9% 20.9% 34.1% 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, %   0.0% 0.0% 0.0% 198.2% 205.6% 0.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 88.9% 115.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.2% 3.0% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.2 1.3 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 1.3 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,117.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   0.0 0.0 0.0 5,061.8 3,817.3 9,454.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   167 122 218 65 46 128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   167 122 218 65 46 128 0 0   EBIT / employee   167 122 218 65 46 128 0 0   Net earnings / employee   9 -16 74 49 34 100 0 0