Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Buch-Jørgensen Consult 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  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% 1.5% 2.4%   Bankruptcy risk   5.2% 5.1% 4.1% 2.8% 3.5% 2.0% 13.0% 10.5%   Credit score (0-100)   44 44 49 57 53 67 18 23   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   0 0 0 0 0 0 0 0   Gross profit   1,023 1,219 662 684 835 1,048 0.0 0.0   EBITDA   499 600 18.0 26.0 223 431 0.0 0.0   EBIT   499 600 18.0 26.0 223 431 0.0 0.0   Pre-tax profit (PTP)   498.0 600.0 14.0 24.0 219.0 451.3 0.0 0.0   Net earnings   387.0 467.0 8.0 18.0 170.0 347.9 0.0 0.0   Pre-tax profit without non-rec. items   498 600 14.0 24.0 219 451 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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 0.0 0.0 0.0 0.0   Shareholders equity total   683 1,043 939 957 1,023 1,252 1,085 1,085   Interest-bearing liabilities   0.0 8.0 13.0 3.0 5.0 11.6 0.0 0.0   Balance sheet total (assets)   894 1,313 1,215 1,130 1,057 1,415 1,085 1,085   Net Debt   -764 -1,199 -613 -404 -327 -642 -1,085 -1,085     See the entire balance sheet 1000.0 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   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   1,023 1,219 662 684 835 1,048 0.0 0.0   Gross profit growth   197.4% 19.2% -45.7% 3.3% 22.1% 25.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   894 1,313 1,215 1,130 1,057 1,415 1,085 1,085   Balance sheet change%   58.8% 46.9% -7.5% -7.0% -6.5% 33.9% -23.4% 0.0%   Added value   499.0 600.0 18.0 26.0 223.0 431.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 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 %   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 (%)   48.8% 49.2% 2.7% 3.8% 26.7% 41.2% 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 %   68.5% 54.4% 1.4% 2.2% 20.4% 36.5% 0.0% 0.0%   ROI %   92.0% 69.2% 1.8% 2.7% 22.4% 39.4% 0.0% 0.0%   ROE %   71.3% 54.1% 0.8% 1.9% 17.2% 30.6% 0.0% 0.0%   1000.0 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 %   76.4% 79.4% 77.3% 84.7% 96.8% 88.5% 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, %   -153.1% -199.8% -3,405.6% -1,553.8% -146.6% -148.8% 0.0% 0.0%   Gearing %   0.0% 0.8% 1.4% 0.3% 0.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 38.1% 25.0% 100.0% 2.0% 0.0% 0.0%   1000.0 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   4.2 4.9 4.3 6.4 30.5 8.6 0.0 0.0   Current Ratio   4.2 4.9 4.3 6.4 30.5 8.6 0.0 0.0   Cash and cash equivalent   764.0 1,207.0 626.0 407.0 332.0 653.4 0.0 0.0   1000.0 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 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   683.0 1,043.0 919.0 937.0 1,003.0 1,141.8 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  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   0 0 0 0 0 0 0 0   Added value / employee   499 600 18 26 223 431 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   499 600 18 26 223 431 0 0   EBIT / employee   499 600 18 26 223 431 0 0   Net earnings / employee   387 467 8 18 170 348 0 0