J.E. BJØRN - EUROPLANT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.6% 1.5% 1.4% 2.7% 2.6%  
Credit score (0-100)  77 77 77 59 61  
Credit rating  A A A BBB BBB  
Credit limit (kDKK)  3.8 6.4 11.2 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Gross profit  1,674 1,776 2,327 2,835 2,770  
EBITDA  476 282 440 512 362  
EBIT  386 194 379 433 252  
Pre-tax profit (PTP)  377.0 185.9 369.2 432.3 234.2  
Net earnings  293.9 144.8 287.8 336.9 182.4  
Pre-tax profit without non-rec. items  377 186 369 432 234  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Tangible assets total  408 320 350 564 552  
Shareholders equity total  804 949 937 974 356  
Interest-bearing liabilities  155 0.0 0.0 129 404  
Balance sheet total (assets)  1,571 1,493 1,663 1,880 1,792  

Net Debt  -533 -486 -377 -6.4 -6.4  
 
See the entire balance sheet

Volume 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,674 1,776 2,327 2,835 2,770  
Gross profit growth  8.9% 6.1% 31.1% 21.8% -2.3%  
Employees  5 7 7 9 9  
Employee growth %  25.0% 40.0% 0.0% 28.6% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,571 1,493 1,663 1,880 1,792  
Balance sheet change%  -12.8% -5.0% 11.4% 13.0% -4.7%  
Added value  386.1 194.2 379.3 433.5 252.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -94 -176 -30 136 -123  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  23.1% 10.9% 16.3% 15.3% 9.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  23.0% 12.8% 24.2% 24.7% 14.3%  
ROI %  33.0% 19.7% 39.1% 41.3% 26.9%  
ROE %  27.8% 16.5% 30.5% 35.3% 27.4%  

Solidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Equity ratio %  51.2% 63.6% 56.3% 51.8% 19.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -112.0% -172.3% -85.8% -1.3% -1.8%  
Gearing %  19.3% 0.0% 0.0% 13.3% 113.6%  
Net interest  0 0 0 0 0  
Financing costs %  14.3% 12.2% 0.0% 7.3% 10.7%  

Liquidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Quick Ratio  1.4 2.1 1.8 1.4 0.8  
Current Ratio  1.6 2.3 1.9 1.5 0.9  
Cash and cash equivalent  687.7 486.3 377.3 135.8 410.8  

Capital use efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  435.8 661.8 621.0 453.0 -150.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  77 28 54 48 28  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  95 40 63 57 40  
EBIT / employee  77 28 54 48 28  
Net earnings / employee  59 21 41 37 20