Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJ Erhvervs tømrer 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  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   1.9% 1.5% 2.9% 3.0% 1.7% 6.3% 12.9% 12.9%   Credit score (0-100)   71 78 60 58 73 36 17 17   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.3 8.9 0.0 0.0 2.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   1,284 1,781 1,713 2,037 2,334 5,336 0.0 0.0   EBITDA   277 450 110 171 277 0.4 0.0 0.0   EBIT   215 385 13.3 74.2 200 -87.2 0.0 0.0   Pre-tax profit (PTP)   241.9 420.4 55.6 113.3 245.0 -108.2 0.0 0.0   Net earnings   188.2 327.0 36.2 87.7 190.3 -87.3 0.0 0.0   Pre-tax profit without non-rec. items   242 420 55.6 113 245 -108 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   184 362 266 169 143 235 0.0 0.0   Shareholders equity total   1,004 1,231 1,067 1,155 1,345 1,258 1,133 1,133   Interest-bearing liabilities   0.0 52.1 0.0 24.0 82.9 543 0.0 0.0   Balance sheet total (assets)   1,646 1,981 2,019 1,808 2,734 3,812 1,133 1,133   Net Debt   -788 -522 -620 -126 -509 497 -1,133 -1,133     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   1,284 1,781 1,713 2,037 2,334 5,336 0.0 0.0   Gross profit growth   0.0% 38.8% -3.8% 18.9% 14.6% 128.6% -100.0% 0.0%   Employees   0 0 0 0 0 15 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)   1,646 1,981 2,019 1,808 2,734 3,812 1,133 1,133   Balance sheet change%   0.0% 20.3% 2.0% -10.4% 51.2% 39.4% -70.3% 0.0%   Added value   215.4 384.8 13.3 74.2 200.0 -87.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   122 113 -193 -193 -103 5 -235 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  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 (%)   16.8% 21.6% 0.8% 3.6% 8.6% -1.6% 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 %   14.9% 23.4% 2.8% 6.0% 11.2% -2.7% 0.0% 0.0%   ROI %   24.4% 37.0% 4.8% 10.2% 19.5% -5.4% 0.0% 0.0%   ROE %   18.7% 29.3% 3.2% 7.9% 15.2% -6.7% 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 %   61.0% 62.2% 52.9% 63.9% 49.2% 33.0% 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, %   -284.3% -116.1% -565.3% -73.7% -183.9% 110,739.9% 0.0% 0.0%   Gearing %   0.0% 4.2% 0.0% 2.1% 6.2% 43.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.8% 3.0% 11.0% 17.4% 6.7% 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   2.1 2.0 1.7 2.3 1.8 1.3 0.0 0.0   Current Ratio   2.3 2.2 1.9 2.5 1.9 1.4 0.0 0.0   Cash and cash equivalent   788.3 574.6 620.4 149.6 591.5 46.2 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   820.5 878.7 807.7 985.8 1,202.5 1,022.8 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   0 0 0 0 0 -6 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 -6 0 0   Net earnings / employee   0 0 0 0 0 -6 0 0