Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERRINGBRO STÅLKONSTRUKTION 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% 1.8% 1.8%   Bankruptcy risk   3.0% 2.8% 3.8% 1.6% 3.0% 2.7% 15.7% 15.5%   Credit score (0-100)   59 61 51 74 57 59 12 13   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.0 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)  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   1,111 1,037 810 1,343 1,176 1,003 0.0 0.0   EBITDA   158 181 -41.1 529 175 114 0.0 0.0   EBIT   30.3 68.1 -168 408 54.6 2.9 0.0 0.0   Pre-tax profit (PTP)   5.7 49.7 -183.4 391.6 40.6 -5.1 0.0 0.0   Net earnings   3.7 38.7 -142.4 305.6 31.2 -4.1 0.0 0.0   Pre-tax profit without non-rec. items   5.7 49.7 -183 392 40.6 -5.1 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   1,778 1,667 1,555 1,444 1,333 1,246 0.0 0.0   Shareholders equity total   1,028 1,067 925 1,230 1,161 1,157 0.0 0.0   Interest-bearing liabilities   1,141 891 775 658 540 421 0.0 0.0   Balance sheet total (assets)   2,603 2,536 2,061 2,406 2,153 1,922 0.0 0.0   Net Debt   1,141 749 544 409 307 127 0.0 0.0     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   1,111 1,037 810 1,343 1,176 1,003 0.0 0.0   Gross profit growth   -28.9% -6.6% -21.9% 65.8% -12.4% -14.7% -100.0% 0.0%   Employees   3 2 2 2 2 2 0 0   Employee growth %   0.0% -33.3% 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)   2,603 2,536 2,061 2,406 2,153 1,922 0 0   Balance sheet change%   -15.4% -2.6% -18.7% 16.8% -10.5% -10.7% -100.0% 0.0%   Added value   157.8 181.1 -41.1 529.4 176.3 114.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -34 -224 -239 -233 -231 -198 -1,246 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  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 (%)   2.7% 6.6% -20.8% 30.4% 4.6% 0.3% 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 %   1.1% 2.6% -7.3% 18.3% 2.5% 0.3% 0.0% 0.0%   ROI %   1.3% 3.2% -8.9% 22.3% 3.0% 0.3% 0.0% 0.0%   ROE %   0.3% 3.7% -14.3% 28.4% 2.6% -0.4% 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 %   39.5% 42.1% 44.9% 51.1% 54.0% 60.2% 0.0% 0.0%   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, %   723.4% 413.6% -1,323.5% 77.3% 175.8% 110.8% 0.0% 0.0%   Gearing %   111.0% 83.5% 83.8% 53.4% 46.5% 36.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.8% 1.9% 2.5% 2.6% 2.3% 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   1.2 1.3 1.0 1.6 1.5 1.6 0.0 0.0   Current Ratio   1.3 1.4 1.1 1.7 1.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 142.3 230.5 248.1 232.6 294.4 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   191.5 237.0 47.8 393.8 319.7 281.6 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   53 91 -21 265 88 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 91 -21 265 87 57 0 0   EBIT / employee   10 34 -84 204 27 1 0 0   Net earnings / employee   1 19 -71 153 16 -2 0 0