Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJELBY 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 5.0% 4.2% 2.5% 2.1% 2.1% 10.9% 10.9%   Credit score (0-100)   65 45 48 61 66 67 22 22   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,493 1,148 910 1,072 991 1,120 0.0 0.0   EBITDA   502 156 122 295 1,271 280 0.0 0.0   EBIT   394 58.3 59.6 218 641 224 0.0 0.0   Pre-tax profit (PTP)   312.6 -21.8 -19.2 133.4 591.1 211.4 0.0 0.0   Net earnings   312.6 -37.0 -15.1 104.1 567.6 164.8 0.0 0.0   Pre-tax profit without non-rec. items   313 -21.8 -19.2 133 591 211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,871 1,870 1,892 2,005 935 879 0.0 0.0   Shareholders equity total   619 582 567 671 1,239 1,404 756 756   Interest-bearing liabilities   1,972 1,983 1,991 2,020 589 511 0.0 0.0   Balance sheet total (assets)   2,871 2,844 2,749 2,898 1,891 2,025 756 756   Net Debt   972 1,020 1,145 1,127 -368 -635 -756 -756     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,493 1,148 910 1,072 991 1,120 0.0 0.0   Gross profit growth   46.1% -23.1% -20.7% 17.8% -7.5% 13.0% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 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)   2,871 2,844 2,749 2,898 1,891 2,025 756 756   Balance sheet change%   10.5% -0.9% -3.4% 5.4% -34.7% 7.1% -62.7% 0.0%   Added value   502.1 155.8 122.4 294.6 717.8 280.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 -98 -41 36 -1,700 -111 -879 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 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   26.4% 5.1% 6.6% 20.3% 64.7% 20.0% 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 %   14.4% 2.0% 2.1% 7.7% 26.8% 11.5% 0.0% 0.0%   ROI %   15.5% 2.2% 2.3% 8.2% 27.7% 11.5% 0.0% 0.0%   ROE %   67.5% -6.2% -2.6% 16.8% 59.4% 12.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   21.6% 20.5% 20.6% 23.2% 65.5% 69.3% 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, %   193.5% 655.1% 935.3% 382.4% -29.0% -226.7% 0.0% 0.0%   Gearing %   318.5% 340.6% 351.0% 300.9% 47.5% 36.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.1% 4.0% 4.2% 3.8% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.4 0.4 0.4 1.6 2.2 0.0 0.0   Current Ratio   0.5 0.4 0.4 0.4 1.6 2.2 0.0 0.0   Cash and cash equivalent   1,000.6 962.6 846.3 893.1 956.6 1,146.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -1,185.2 -1,272.3 -1,313.5 -1,293.1 367.9 634.9 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 140 0 0   EBIT / employee   0 0 0 0 0 112 0 0   Net earnings / employee   0 0 0 0 0 82 0 0