Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJ BYGGEENTREPRISE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   6.9% 3.6% 1.5% 1.1% 1.1% 3.6% 11.9% 9.4%   Credit score (0-100)   37 54 78 84 84 52 19 26   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 18.7 148.8 277.5 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   771 2,419 4,555 5,363 6,916 3,599 0.0 0.0   EBITDA   626 896 1,512 1,171 1,561 -531 0.0 0.0   EBIT   526 733 1,198 622 1,348 -553 0.0 0.0   Pre-tax profit (PTP)   525.3 715.1 1,177.9 601.4 1,327.6 -568.8 0.0 0.0   Net earnings   525.3 584.9 916.3 466.6 1,022.6 -465.1 0.0 0.0   Pre-tax profit without non-rec. items   525 746 1,178 601 1,328 -569 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   300 389 1,049 571 315 377 0.0 0.0   Shareholders equity total   34.2 619 1,535 2,002 3,025 2,559 2,434 2,434   Interest-bearing liabilities   8.0 116 147 108 98.8 42.9 0.0 0.0   Balance sheet total (assets)   824 2,169 3,428 3,249 3,877 3,179 2,434 2,434   Net Debt   -429 -1,459 -1,854 -567 -2,037 -875 -2,434 -2,434     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   771 2,419 4,555 5,363 6,916 3,599 0.0 0.0   Gross profit growth   12,105.2% 213.8% 88.3% 17.8% 29.0% -48.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   824 2,169 3,428 3,249 3,877 3,179 2,434 2,434   Balance sheet change%   344.1% 163.3% 58.1% -5.2% 19.3% -18.0% -23.4% 0.0%   Added value   526.1 732.8 1,198.3 622.4 1,347.7 -553.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   200 -74 347 -1,027 -470 40 -377 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 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   68.2% 30.3% 26.3% 11.6% 19.5% -15.4% 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 %   70.1% 50.1% 42.8% 18.6% 37.8% -15.7% 0.0% 0.0%   ROI %   354.2% 193.1% 99.2% 32.8% 51.5% -19.3% 0.0% 0.0%   ROE %   478.2% 179.1% 85.1% 26.4% 40.7% -16.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   4.1% 28.5% 44.8% 61.6% 78.0% 80.5% 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, %   -68.6% -162.9% -122.6% -48.4% -130.5% 164.7% 0.0% 0.0%   Gearing %   23.5% 18.7% 9.6% 5.4% 3.3% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 6.3% 15.6% 16.5% 19.4% 22.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 1.1 1.2 2.1 4.1 4.1 0.0 0.0   Current Ratio   0.7 1.1 1.2 2.1 4.1 4.1 0.0 0.0   Cash and cash equivalent   437.5 1,574.7 2,000.3 675.0 2,135.4 917.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -265.9 202.9 467.1 1,353.5 2,629.6 1,892.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0