Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERRE 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.8% 0.8% 0.9% 0.7% 1.0% 1.0% 16.2% 16.2%   Credit score (0-100)   92 91 89 93 86 87 11 11   Credit rating   AA AA A AA A A BB BB   Credit limit (kDKK)   293.8 328.6 292.7 293.2 159.0 196.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,455 3,039 3,486 3,897 3,394 3,696 0.0 0.0   EBITDA   836 879 659 1,426 1,050 1,513 0.0 0.0   EBIT   800 836 615 1,385 1,039 1,506 0.0 0.0   Pre-tax profit (PTP)   773.5 832.6 612.3 1,337.9 1,009.3 1,516.7 0.0 0.0   Net earnings   593.3 650.3 470.4 1,027.5 784.6 1,186.9 0.0 0.0   Pre-tax profit without non-rec. items   773 833 612 1,338 1,009 1,517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   144 101 58.2 18.0 7.2 0.0 0.0 0.0   Shareholders equity total   1,902 2,053 2,023 1,251 1,035 1,422 42.2 42.2   Interest-bearing liabilities   0.0 0.0 0.0 416 430 12.7 0.0 0.0   Balance sheet total (assets)   3,158 3,341 3,367 2,904 2,993 2,884 42.2 42.2   Net Debt   -1,396 -1,817 -1,558 -899 -590 -954 -42.2 -42.2     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,455 3,039 3,486 3,897 3,394 3,696 0.0 0.0   Gross profit growth   13.4% -12.0% 14.7% 11.8% -12.9% 8.9% -100.0% 0.0%   Employees   6 5 6 6 5 5 0 0   Employee growth %   0.0% -16.7% 20.0% 0.0% -16.7% 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)   3,158 3,341 3,367 2,904 2,993 2,884 42 42   Balance sheet change%   7.7% 5.8% 0.8% -13.8% 3.1% -3.7% -98.5% 0.0%   Added value   836.1 878.9 658.5 1,425.5 1,079.0 1,513.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -86 -86 -80 -22 -14 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   23.2% 27.5% 17.7% 35.6% 30.6% 40.7% 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 %   26.8% 25.9% 18.6% 44.2% 35.3% 52.0% 0.0% 0.0%   ROI %   42.8% 41.4% 29.9% 73.1% 64.4% 100.7% 0.0% 0.0%   ROE %   32.0% 32.9% 23.1% 62.8% 68.6% 96.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   60.2% 61.4% 60.1% 43.1% 34.6% 49.3% 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, %   -167.0% -206.7% -236.6% -63.1% -56.2% -63.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 33.3% 41.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15,560.2% 50,678.8% 0.0% 22.8% 7.3% 5.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.1 2.2 2.1 1.5 1.3 1.8 0.0 0.0   Current Ratio   2.3 2.5 2.4 1.7 1.5 2.0 0.0 0.0   Cash and cash equivalent   1,396.3 1,816.5 1,557.9 1,315.0 1,019.3 967.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,620.5 1,810.3 1,808.6 1,097.1 903.4 1,313.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   139 176 110 238 216 303 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 176 110 238 210 303 0 0   EBIT / employee   133 167 103 231 208 301 0 0   Net earnings / employee   99 130 78 171 157 237 0 0