Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BNJ TEKNIK 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% 2.0% 2.0%   Bankruptcy risk   2.5% 3.0% 3.7% 5.0% 5.1% 4.2% 9.4% 9.2%   Credit score (0-100)   64 59 51 42 43 48 26 27   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   766 803 696 786 1,049 729 0.0 0.0   EBITDA   268 265 146 272 522 184 0.0 0.0   EBIT   261 257 138 272 522 184 0.0 0.0   Pre-tax profit (PTP)   256.0 257.0 137.6 268.8 520.3 180.1 0.0 0.0   Net earnings   197.2 195.4 103.9 206.0 400.3 132.7 0.0 0.0   Pre-tax profit without non-rec. items   256 257 138 269 520 180 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   14.6 7.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   918 1,059 1,108 1,258 1,601 1,675 1,564 1,564   Interest-bearing liabilities   6.4 6.4 6.4 6.4 3.4 3.4 0.0 0.0   Balance sheet total (assets)   1,186 1,213 1,520 1,518 3,106 2,293 1,564 1,564   Net Debt   -765 -845 -1,008 -759 -1,031 -1,351 -1,564 -1,564     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   766 803 696 786 1,049 729 0.0 0.0   Gross profit growth   -31.5% 4.8% -13.4% 12.9% 33.5% -30.5% -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)   1,186 1,213 1,520 1,518 3,106 2,293 1,564 1,564   Balance sheet change%   -8.7% 2.3% 25.3% -0.1% 104.7% -26.2% -31.8% 0.0%   Added value   268.2 264.6 145.5 271.7 521.8 184.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 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 (%)   34.0% 32.0% 19.9% 34.6% 49.8% 25.3% 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 %   21.0% 21.4% 10.1% 17.9% 22.6% 6.9% 0.0% 0.0%   ROI %   29.7% 25.6% 12.5% 22.8% 36.4% 11.3% 0.0% 0.0%   ROE %   22.6% 19.8% 9.6% 17.4% 28.0% 8.1% 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 %   77.4% 87.3% 72.9% 82.9% 51.5% 73.1% 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, %   -285.4% -319.4% -692.8% -279.5% -197.5% -732.4% 0.0% 0.0%   Gearing %   0.7% 0.6% 0.6% 0.5% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   83.8% 4.1% 10.3% 45.3% 30.6% 164.6% 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   4.4 9.3 3.7 5.8 2.1 3.7 0.0 0.0   Current Ratio   4.4 9.3 3.7 5.8 2.1 3.7 0.0 0.0   Cash and cash equivalent   771.7 851.7 1,014.8 765.9 1,034.0 1,354.6 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   903.4 1,075.8 1,108.3 1,257.8 1,600.9 1,674.8 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   268 265 146 272 522 184 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   268 265 146 272 522 184 0 0   EBIT / employee   261 257 138 272 522 184 0 0   Net earnings / employee   197 195 104 206 400 133 0 0