Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJØRK STILLADSER 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   3.3% 4.4% 7.5% 4.7% 9.7% 8.2% 16.6% 16.3%   Credit score (0-100)   56 47 31 45 24 30 11 11   Credit rating   BBB BBB BB BBB BB BB BB BB   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)  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   3,674 5,181 3,290 3,387 4,423 3,645 0.0 0.0   EBITDA   797 1,108 -107 599 314 679 0.0 0.0   EBIT   321 524 -431 345 38.0 130 0.0 0.0   Pre-tax profit (PTP)   287.0 477.0 -510.0 156.0 -161.0 -31.4 0.0 0.0   Net earnings   220.0 353.0 -562.0 156.0 -161.0 -31.4 0.0 0.0   Pre-tax profit without non-rec. items   287 477 -510 156 -161 -31.4 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   1,316 1,732 1,853 1,995 2,101 1,577 0.0 0.0   Shareholders equity total   938 1,141 429 586 425 393 313 313   Interest-bearing liabilities   168 282 169 743 454 271 0.0 0.0   Balance sheet total (assets)   3,134 4,009 2,523 2,689 2,977 1,950 313 313   Net Debt   -90.0 282 141 743 454 271 -313 -313     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   3,674 5,181 3,290 3,387 4,423 3,645 0.0 0.0   Gross profit growth   -12.1% 41.0% -36.5% 2.9% 30.6% -17.6% -100.0% 0.0%   Employees   5 7 6 5 6 4 0 0   Employee growth %   0.0% 40.0% -14.3% -16.7% 20.0% -33.3% -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)   3,134 4,009 2,523 2,689 2,977 1,950 313 313   Balance sheet change%   8.1% 27.9% -37.1% 6.6% 10.7% -34.5% -83.9% 0.0%   Added value   797.0 1,108.0 -107.0 599.0 292.0 679.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -585 -168 -203 -112 -170 -1,073 -1,577 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 -1.0 1.0 2.0 3.0 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 (%)   8.7% 10.1% -13.1% 10.2% 0.9% 3.6% 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 %   10.6% 14.8% -13.2% 13.2% 1.3% 5.3% 0.0% 0.0%   ROI %   18.6% 28.3% -29.7% 29.8% 3.4% 16.8% 0.0% 0.0%   ROE %   23.8% 34.0% -71.6% 30.7% -31.8% -7.7% 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 %   29.9% 28.5% 17.0% 21.8% 14.3% 20.2% 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, %   -11.3% 25.5% -131.8% 124.0% 144.6% 39.9% 0.0% 0.0%   Gearing %   17.9% 24.7% 39.4% 126.8% 106.8% 68.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.1% 23.6% 35.0% 41.4% 33.2% 44.5% 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   1.3 1.0 0.4 0.4 0.3 0.2 0.0 0.0   Current Ratio   1.3 1.0 0.4 0.4 0.3 0.2 0.0 0.0   Cash and cash equivalent   258.0 0.0 28.0 0.0 0.0 0.0 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   383.0 22.0 -1,100.0 -1,232.0 -1,706.0 -1,213.7 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   159 158 -18 120 49 170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   159 158 -18 120 52 170 0 0   EBIT / employee   64 75 -72 69 6 32 0 0   Net earnings / employee   44 50 -94 31 -27 -8 0 0