Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJ CARS 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 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% 3.1% 3.1%   Bankruptcy risk   5.9% 5.6% 4.0% 5.8% 5.4% 8.7% 18.0% 18.0%   Credit score (0-100)   41 42 50 38 41 27 8 8   Credit rating   BBB BBB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   92.2 87.6 328 39.3 60.0 -39.1 0.0 0.0   EBITDA   92.2 87.6 328 39.3 60.0 -39.1 0.0 0.0   EBIT   83.0 78.4 318 23.9 44.0 -55.1 0.0 0.0   Pre-tax profit (PTP)   35.2 26.3 248.5 -17.7 19.5 -75.6 0.0 0.0   Net earnings   27.2 20.3 193.4 -16.7 17.5 -73.6 0.0 0.0   Pre-tax profit without non-rec. items   35.2 26.3 249 -17.7 19.5 -75.6 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   13.8 4.6 70.9 55.6 39.6 23.6 0.0 0.0   Shareholders equity total   138 159 352 135 153 79.2 -45.8 -45.8   Interest-bearing liabilities   1,012 656 713 783 527 555 45.8 45.8   Balance sheet total (assets)   1,413 1,056 1,255 1,004 728 668 0.0 0.0   Net Debt   1,010 652 711 778 524 551 45.8 45.8     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   92.2 87.6 328 39.3 60.0 -39.1 0.0 0.0   Gross profit growth   0.0% -5.0% 274.5% -88.0% 52.7% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,413 1,056 1,255 1,004 728 668 0 0   Balance sheet change%   17.8% -25.3% 18.8% -20.0% -27.5% -8.3% -100.0% 0.0%   Added value   92.2 87.6 328.1 39.3 59.3 -39.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 56 -31 -32 -32 -24 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 3.0 4.0 5.0 -1.0 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 (%)   90.0% 89.5% 96.8% 60.8% 73.3% 140.9% 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 %   6.4% 6.3% 27.5% 2.1% 5.3% -7.9% 0.0% 0.0%   ROI %   8.1% 8.0% 33.8% 2.4% 5.8% -8.4% 0.0% 0.0%   ROE %   21.8% 13.7% 75.7% -6.9% 12.1% -63.5% 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 %   11.4% 18.1% 31.1% 14.4% 21.7% 12.3% -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, %   1,095.2% 744.9% 216.7% 1,982.5% 874.3% -1,411.8% 0.0% 0.0%   Gearing %   731.7% 413.5% 202.6% 578.9% 345.1% 700.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 6.2% 10.1% 5.6% 4.1% 3.8% 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   0.1 0.2 0.2 0.0 0.1 0.1 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.1 1.2 1.1 0.0 0.0   Cash and cash equivalent   2.3 3.8 2.1 5.3 3.2 3.2 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   111.4 141.0 269.0 66.7 102.1 42.5 -22.9 -22.9   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0