Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJARKE INGELS GROUP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.6% 1.6%   Bankruptcy risk   2.6% 2.5% 3.1% 2.9% 0.5% 0.6% 3.7% 3.6%   Credit score (0-100)   63 63 56 57 99 98 52 53   Credit rating   BBB BBB BBB BBB AAA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 46.2 49.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   241 289 264 270 357 395 395 395   Gross profit   178 215 214 199 257 277 0.0 0.0   EBITDA   178 65.6 53.0 28.6 73.1 54.0 0.0 0.0   EBIT   178 65.6 53.0 28.6 68.2 48.1 0.0 0.0   Pre-tax profit (PTP)   58.9 84.7 45.9 31.7 67.1 50.1 0.0 0.0   Net earnings   58.9 84.7 45.9 31.7 52.6 35.2 0.0 0.0   Pre-tax profit without non-rec. items   178 65.6 53.0 28.6 67.1 50.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 8.7 10.5 0.0 0.0   Shareholders equity total   193 0.0 0.0 0.0 355 387 258 258   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   271 380 365 434 527 526 258 258   Net Debt   0.0 0.0 0.0 0.0 -62.5 -77.5 -254 -254     See the entire balance sheet 1.0 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   241 289 264 270 357 395 395 395   Net sales growth   0.0% 19.9% -8.5% 2.0% 32.5% 10.5% 0.0% 0.0%   Gross profit   178 215 214 199 257 277 0.0 0.0   Gross profit growth   7.1% 20.7% -0.3% -6.9% 28.9% 7.6% -100.0% 0.0%   Employees   222 253 258 262 300 333 0 0   Employee growth %   2.8% 14.0% 2.0% 1.6% 14.5% 11.0% -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)   271 380 365 434 527 526 258 258   Balance sheet change%   0.7% 40.0% -3.9% 18.9% 21.4% -0.2% -50.9% 0.0%   Added value   178.0 65.6 53.0 28.6 68.2 54.0 0.0 0.0   Added value %   73.9% 22.7% 20.1% 10.6% 19.1% 13.7% 0.0% 0.0%   Investments   -11 0 0 0 8 -4 -11 0   Net sales trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   73.9% 22.7% 20.1% 10.6% 20.5% 13.7% 0.0% 0.0%   EBIT %   73.9% 22.7% 20.1% 10.6% 19.1% 12.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 30.5% 24.8% 14.3% 26.5% 17.4% 0.0% 0.0%   Net Earnings %   24.5% 29.3% 17.4% 11.8% 14.7% 8.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   24.5% 29.3% 17.4% 11.8% 16.1% 10.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   73.9% 22.7% 20.1% 10.6% 18.8% 12.7% 0.0% 0.0%   ROA %   65.9% 20.2% 14.2% 7.2% 14.8% 9.7% 0.0% 0.0%   ROI %   72.6% 20.2% 14.2% 7.2% 16.9% 12.2% 0.0% 0.0%   ROE %   30.5% 87.8% 0.0% 0.0% 29.6% 9.5% 0.0% 0.0%   1.0 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 %   100.0% 0.0% 0.0% 0.0% 67.3% 73.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 36.0% 24.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 18.5% 4.9% -64.3% -64.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -85.5% -143.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 3.3 4.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.3 4.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 62.5 77.5 0.0 0.0   1.0 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 55.7 54.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 47,574.7 39,630.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 103.9% 95.3% 64.3% 64.3%   Net working capital   0.0 0.0 0.0 0.0 259.2 289.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 72.6% 73.4% 0.0% 0.0%   1.0 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   1 1 1 1 1 1 0 0   Added value / employee   1 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 0 0 0 0 0 0 0   EBIT / employee   1 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0