Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERREGAARD EL 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   4.3% 5.5% 9.2% 5.3% 2.0% 1.9% 13.4% 11.2%   Credit score (0-100)   50 42 28 42 68 70 2 2   Credit rating   BBB BBB BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.4 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,957 4,910 1,553 3,253 3,021 4,186 0.0 0.0   EBITDA   663 465 -836 1,246 884 912 0.0 0.0   EBIT   493 344 -941 1,242 866 912 0.0 0.0   Pre-tax profit (PTP)   399.1 301.0 -981.5 1,198.3 830.7 882.1 0.0 0.0   Net earnings   254.9 225.6 -771.8 931.6 640.0 677.2 0.0 0.0   Pre-tax profit without non-rec. items   399 301 -982 1,198 831 882 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   571 106 0.0 17.9 0.0 0.0 0.0 0.0   Shareholders equity total   543 569 -628 304 944 1,321 696 696   Interest-bearing liabilities   2,681 1,175 1,535 566 556 165 0.0 0.0   Balance sheet total (assets)   4,598 3,123 1,326 3,035 2,141 2,622 696 696   Net Debt   2,681 1,175 1,535 -673 69.3 -786 -696 -696     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,957 4,910 1,553 3,253 3,021 4,186 0.0 0.0   Gross profit growth   0.0% -17.6% -68.4% 109.5% -7.1% 38.5% -100.0% 0.0%   Employees   11 0 0 9 9 8 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -11.1% -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)   4,598 3,123 1,326 3,035 2,141 2,622 696 696   Balance sheet change%   0.0% -32.1% -57.5% 129.0% -29.5% 22.5% -73.5% 0.0%   Added value   493.3 344.4 -941.4 1,241.9 865.6 912.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   402 -586 -211 13 -36 0 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 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   8.3% 7.0% -60.6% 38.2% 28.7% 21.8% 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 %   10.7% 8.9% -37.1% 49.8% 33.4% 38.3% 0.0% 0.0%   ROI %   15.3% 13.9% -57.4% 103.3% 73.1% 61.1% 0.0% 0.0%   ROE %   46.9% 40.6% -81.5% 114.4% 102.6% 59.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   11.8% 18.2% -32.1% 10.1% 44.1% 50.5% 100.0% 50.0%   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, %   404.5% 252.6% -183.7% -54.0% 7.8% -86.1% 0.0% 0.0%   Gearing %   493.3% 206.6% -244.5% 186.5% 58.9% 12.5% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 2.2% 3.0% 4.1% 6.2% 8.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.1 0.6 1.1 1.7 1.9 0.0 0.0   Current Ratio   1.0 1.2 0.7 1.1 1.8 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,239.0 486.6 950.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -46.2 444.9 -646.3 267.4 925.4 1,302.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   45 0 0 138 96 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 0 0 138 98 114 0 0   EBIT / employee   45 0 0 138 96 114 0 0   Net earnings / employee   23 0 0 104 71 85 0 0