Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIAN BJERG ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   6.8% 5.8% 7.1% 9.3% 8.6% 12.6% 15.7% 14.5%   Credit score (0-100)   37 41 35 26 27 18 11 15   Credit rating   BBB BBB BBB BB 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)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,706 400 375 -19.3 -59.4 109 0.0 0.0   EBITDA   990 400 375 -19.3 -59.4 109 0.0 0.0   EBIT   989 370 365 -39.6 -59.4 109 0.0 0.0   Pre-tax profit (PTP)   111.5 8.1 -110.6 -188.7 -202.2 -232.2 0.0 0.0   Net earnings   92.5 15.5 -99.7 -188.7 -200.2 -232.2 0.0 0.0   Pre-tax profit without non-rec. items   111 8.1 -111 -189 -202 -232 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 20.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   234 249 149 -39.3 -240 -472 -597 -597   Interest-bearing liabilities   707 895 596 689 499 594 597 597   Balance sheet total (assets)   2,967 2,736 1,210 1,029 419 300 0.0 0.0   Net Debt   319 895 596 689 499 594 597 597     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   1,706 400 375 -19.3 -59.4 109 0.0 0.0   Gross profit growth   -16.5% -76.6% -6.1% 0.0% -207.5% 0.0% -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)   2,967 2,736 1,210 1,029 419 300 0 0   Balance sheet change%   -4.6% -7.8% -55.8% -15.0% -59.3% -28.4% -100.0% 0.0%   Added value   988.5 369.6 364.7 -39.6 -59.4 108.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -153 -30 10 -40 0 0 0 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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 (%)   57.9% 92.5% 97.1% 204.7% 100.0% 100.0% 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 %   4.4% 0.8% -2.7% -12.4% -17.3% -25.1% 0.0% 0.0%   ROI %   9.8% 2.1% -5.6% -19.7% -25.2% -32.8% 0.0% 0.0%   ROE %   49.4% 6.4% -50.0% -32.0% -27.7% -64.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   24.7% 23.7% 28.9% 15.6% -36.4% -55.4% -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, %   32.2% 224.0% 158.8% -3,562.7% -839.3% 546.0% 0.0% 0.0%   Gearing %   302.6% 359.4% 399.0% -1,752.1% -208.3% -126.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.8% 7.7% 7.4% 8.9% 9.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   0.8 0.8 0.9 0.7 0.2 0.4 0.0 0.0   Current Ratio   0.8 0.8 0.9 0.7 0.2 0.4 0.0 0.0   Cash and cash equivalent   387.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   -462.5 -481.3 -123.7 -221.2 -531.3 -380.5 -298.4 -298.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 54 0 0   EBIT / employee   0 0 0 0 0 54 0 0   Net earnings / employee   0 0 0 0 0 -116 0 0