Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJØRNSKOV ApS

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% 1.2%   Bankruptcy risk   1.8% 1.1% 1.3% 1.6% 1.1% 1.8% 9.9% 8.2%   Credit score (0-100)   73 85 80 74 82 71 24 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   1.5 142.0 80.4 21.6 542.0 6.3 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   896 765 703 521 479 395 0.0 0.0   EBITDA   530 549 505 396 145 58.3 0.0 0.0   EBIT   506 510 445 378 145 58.3 0.0 0.0   Pre-tax profit (PTP)   622.8 1,172.4 2,885.0 6,063.3 3,111.4 -2,614.7 0.0 0.0   Net earnings   524.6 1,104.8 2,667.0 5,407.4 2,427.6 -2,614.7 0.0 0.0   Pre-tax profit without non-rec. items   623 1,172 2,885 6,063 3,111 -2,615 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   46.2 142 82.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,689 3,694 6,261 11,569 13,896 11,167 10,567 10,567   Interest-bearing liabilities   23.8 28.1 29.3 106 154 240 0.0 0.0   Balance sheet total (assets)   2,920 3,882 7,188 12,856 14,650 11,497 10,567 10,567   Net Debt   -111 -492 -321 -1,076 -255 -714 -10,567 -10,567     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   896 765 703 521 479 395 0.0 0.0   Gross profit growth   4.0% -14.6% -8.1% -25.9% -8.0% -17.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,920 3,882 7,188 12,856 14,650 11,497 10,567 10,567   Balance sheet change%   10.5% 32.9% 85.2% 78.9% 13.9% -21.5% -8.1% 0.0%   Added value   506.0 509.8 445.3 378.1 144.7 58.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22 57 -119 -100 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   56.5% 66.7% 63.3% 72.6% 30.2% 14.8% 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 %   25.9% 40.9% 52.2% 63.3% 27.5% 11.7% 0.0% 0.0%   ROI %   28.2% 43.3% 57.7% 70.6% 29.4% 12.0% 0.0% 0.0%   ROE %   21.2% 34.6% 53.6% 60.7% 19.1% -20.9% 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 %   92.1% 95.2% 87.1% 90.0% 94.9% 97.1% 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, %   -21.0% -89.7% -63.6% -271.8% -176.1% -1,223.7% 0.0% 0.0%   Gearing %   0.9% 0.8% 0.5% 0.9% 1.1% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   110.9% 845.3% 17.8% 416.2% 514.1% 2,105.8% 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   0.7 3.0 1.1 1.2 0.6 3.6 0.0 0.0   Current Ratio   0.7 3.0 1.1 1.2 0.6 3.6 0.0 0.0   Cash and cash equivalent   135.2 520.5 350.3 1,181.6 408.8 953.4 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   -71.4 383.8 64.1 257.4 -329.7 872.6 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   506 510 445 378 145 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   530 549 505 396 145 58 0 0   EBIT / employee   506 510 445 378 145 58 0 0   Net earnings / employee   525 1,105 2,667 5,407 2,428 -2,615 0 0