Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.E. BJØRN - EUROPLANT ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   1.5% 1.6% 1.5% 1.4% 2.7% 2.6% 18.4% 20.6%   Credit score (0-100)   78 77 77 77 59 61 7 5   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   6.9 3.8 6.4 11.2 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,537 1,674 1,776 2,327 2,835 2,770 0.0 0.0   EBITDA   744 476 282 440 512 362 0.0 0.0   EBIT   650 386 194 379 433 252 0.0 0.0   Pre-tax profit (PTP)   647.8 377.0 185.9 369.2 432.3 234.2 0.0 0.0   Net earnings   506.5 293.9 144.8 287.8 336.9 182.4 0.0 0.0   Pre-tax profit without non-rec. items   648 377 186 369 432 234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   413 408 320 350 564 552 0.0 0.0   Shareholders equity total   1,310 804 949 937 974 356 231 231   Interest-bearing liabilities   0.0 155 0.0 0.0 129 404 0.0 0.0   Balance sheet total (assets)   1,801 1,571 1,493 1,663 1,880 1,792 231 231   Net Debt   -232 -533 -486 -377 -6.4 -6.4 -231 -231     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   1,537 1,674 1,776 2,327 2,835 2,770 0.0 0.0   Gross profit growth   20.2% 8.9% 6.1% 31.1% 21.8% -2.3% -100.0% 0.0%   Employees   4 5 7 7 9 9 0 0   Employee growth %   0.0% 25.0% 40.0% 0.0% 28.6% 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)   1,801 1,571 1,493 1,663 1,880 1,792 231 231   Balance sheet change%   21.0% -12.8% -5.0% 11.4% 13.0% -4.7% -87.1% 0.0%   Added value   649.5 386.1 194.2 379.3 433.5 252.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -188 -94 -176 -30 136 -123 -552 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   42.3% 23.1% 10.9% 16.3% 15.3% 9.1% 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 %   39.8% 23.0% 12.8% 24.2% 24.7% 14.3% 0.0% 0.0%   ROI %   59.4% 33.0% 19.7% 39.1% 41.3% 26.9% 0.0% 0.0%   ROE %   47.9% 27.8% 16.5% 30.5% 35.3% 27.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   72.7% 51.2% 63.6% 56.3% 51.8% 19.9% 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, %   -31.1% -112.0% -172.3% -85.8% -1.3% -1.8% 0.0% 0.0%   Gearing %   0.0% 19.3% 0.0% 0.0% 13.3% 113.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 14.3% 12.2% 0.0% 7.3% 10.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.9 1.4 2.1 1.8 1.4 0.8 0.0 0.0   Current Ratio   3.1 1.6 2.3 1.9 1.5 0.9 0.0 0.0   Cash and cash equivalent   231.6 687.7 486.3 377.3 135.8 410.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   940.3 435.8 661.8 621.0 453.0 -150.7 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   162 77 28 54 48 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   186 95 40 63 57 40 0 0   EBIT / employee   162 77 28 54 48 28 0 0   Net earnings / employee   127 59 21 41 37 20 0 0