Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERGGEDEN & BYROTTEN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.8% 6.2% 7.6% 7.0% 8.5% 11.8% 18.5% 18.3%   Credit score (0-100)   38 40 34 36 29 19 7 7   Credit rating   BB BB BB BB B B B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   673 587 776 916 902 393 0.0 0.0   EBITDA   -42.3 -129 75.2 36.2 -7.0 -44.3 0.0 0.0   EBIT   -59.3 -146 58.2 19.1 -19.1 -44.3 0.0 0.0   Pre-tax profit (PTP)   -118.1 -207.4 11.2 -47.4 19.5 -62.1 0.0 0.0   Net earnings   -92.1 -162.9 7.3 -39.7 13.3 -48.6 0.0 0.0   Pre-tax profit without non-rec. items   -118 -207 11.2 -47.4 19.5 -62.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   63.1 46.1 29.1 12.1 0.0 0.0 0.0 0.0   Shareholders equity total   453 290 297 258 271 222 97.3 97.3   Interest-bearing liabilities   750 755 553 416 265 343 0.0 0.0   Balance sheet total (assets)   2,159 1,916 1,754 1,741 1,284 1,141 97.3 97.3   Net Debt   747 752 550 413 181 336 -97.3 -97.3     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   673 587 776 916 902 393 0.0 0.0   Gross profit growth   0.0% -12.8% 32.1% 18.2% -1.6% -56.4% -100.0% 0.0%   Employees   3 3 2 3 3 2 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 0.0% -33.3% -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)   2,159 1,916 1,754 1,741 1,284 1,141 97 97   Balance sheet change%   0.0% -11.3% -8.4% -0.7% -26.3% -11.2% -91.5% 0.0%   Added value   -59.3 -145.6 58.2 19.1 -19.1 -44.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 -34 -34 -34 -24 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -8.8% -24.8% 7.5% 2.1% -2.1% -11.3% 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 %   -2.7% -7.1% 3.2% 1.1% 3.4% -3.7% 0.0% 0.0%   ROI %   -4.9% -13.0% 6.1% 2.5% 8.6% -8.1% 0.0% 0.0%   ROE %   -20.3% -43.9% 2.5% -14.3% 5.0% -19.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   21.0% 15.1% 17.0% 14.8% 21.1% 20.2% 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, %   -1,766.2% -584.9% 731.0% 1,142.5% -2,579.5% -756.6% 0.0% 0.0%   Gearing %   165.6% 260.4% 185.9% 161.5% 97.6% 154.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% 8.2% 7.2% 13.7% 9.5% 5.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 0.2 0.2 0.2 0.3 0.1 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   3.0 3.0 3.0 3.0 83.8 7.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   389.8 243.9 268.2 245.5 270.9 222.3 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 -49 29 6 -6 -22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -14 -43 38 12 -2 -22 0 0   EBIT / employee   -20 -49 29 6 -6 -22 0 0   Net earnings / employee   -31 -54 4 -13 4 -24 0 0