Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJ GRUPPEN LEMVIG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   15.6% 8.8% 11.8% 12.3% 9.7% 9.1% 15.7% 15.7%   Credit score (0-100)   13 28 19 18 24 27 12 12   Credit rating   BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,707 499 327 -55.7 -24.8 -36.5 0.0 0.0   EBITDA   -3,304 288 298 -55.7 -24.8 -36.5 0.0 0.0   EBIT   -3,718 205 294 -55.7 -24.8 -36.5 0.0 0.0   Pre-tax profit (PTP)   -4,835.4 4,563.5 275.8 261.7 29.5 23.6 0.0 0.0   Net earnings   -4,665.0 4,590.3 249.0 270.1 26.3 40.3 0.0 0.0   Pre-tax profit without non-rec. items   -4,835 4,563 276 262 29.5 23.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,382 3,604 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -4,308 282 531 801 828 868 368 368   Interest-bearing liabilities   9,636 500 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,667 3,968 531 802 828 869 368 368   Net Debt   8,463 361 -270 -448 -143 -278 -368 -368     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,707 499 327 -55.7 -24.8 -36.5 0.0 0.0   Gross profit growth   -10.5% -81.6% -34.4% 0.0% 55.5% -47.1% 0.0% 0.0%   Employees   2 1 1 1 0 0 0 0   Employee growth %   -33.3% -50.0% 0.0% 0.0% -100.0% 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)   5,667 3,968 531 802 828 869 368 368   Balance sheet change%   -80.7% -30.0% -86.6% 51.0% 3.3% 4.9% -57.6% 0.0%   Added value   -3,303.5 287.7 298.0 -55.7 -24.8 -36.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22,303 -2,791 -3,608 0 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   -1.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -137.4% 41.0% 89.8% 100.0% 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 %   -18.9% 68.0% 13.9% 39.6% 3.6% 2.8% 0.0% 0.0%   ROI %   -19.4% 90.9% 47.7% 39.6% 3.6% 2.8% 0.0% 0.0%   ROE %   -154.9% 154.3% 61.2% 40.5% 3.2% 4.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -40.2% 7.1% 100.0% 99.9% 99.9% 99.9% 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, %   -256.2% 125.6% -90.5% 805.4% 577.6% 761.2% 0.0% 0.0%   Gearing %   -223.7% 177.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 3.5% 14.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.0 1,321.1 1,310.5 1,251.6 0.0 0.0   Current Ratio   0.1 0.1 0.0 1,321.1 1,310.5 1,251.6 0.0 0.0   Cash and cash equivalent   1,172.3 138.5 269.7 448.4 143.2 277.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -8,255.6 -3,387.8 450.1 726.4 735.3 758.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,652 288 298 -56 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,652 288 298 -56 0 0 0 0   EBIT / employee   -1,859 205 294 -56 0 0 0 0   Net earnings / employee   -2,332 4,590 249 270 0 0 0 0