Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjerggade 2 B 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.4% 2.8% 2.2% 2.1% 2.8% 1.1% 8.3% 8.3%   Credit score (0-100)   80 61 65 66 59 82 30 30   Credit rating   A BBB BBB A BBB A BB BB   Credit limit (kDKK)   1.7 0.0 0.0 -0.0 -0.0 542.3 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   84.9 -114 -15.4 -94.3 655 882 0.0 0.0   EBITDA   84.9 -114 -15.4 -94.3 -838 882 0.0 0.0   EBIT   84.9 -114 -15.4 -94.3 -1,230 485 0.0 0.0   Pre-tax profit (PTP)   84.9 -114.1 -62.2 -95.0 -1,062.0 -751.8 0.0 0.0   Net earnings   66.3 -89.0 -49.0 -74.1 -1,014.3 -586.3 0.0 0.0   Pre-tax profit without non-rec. items   84.9 -114 -62.2 -95.0 -1,062 -752 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   9,936 10,580 18,340 29,096 23,909 23,647 0.0 0.0   Shareholders equity total   175 85.5 36.5 -37.5 -1,052 14,362 14,312 14,312   Interest-bearing liabilities   9,719 10,346 18,484 28,615 23,465 8,628 0.0 0.0   Balance sheet total (assets)   10,069 10,695 18,861 29,445 24,914 23,879 14,312 14,312   Net Debt   9,675 10,344 18,439 28,528 22,461 8,474 -14,312 -14,312     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   84.9 -114 -15.4 -94.3 655 882 0.0 0.0   Gross profit growth   -4.4% 0.0% 86.5% -513.0% 0.0% 34.7% -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)   10,069 10,695 18,861 29,445 24,914 23,879 14,312 14,312   Balance sheet change%   4.1% 6.2% 76.4% 56.1% -15.4% -4.2% -40.1% 0.0%   Added value   84.9 -113.9 -15.4 -94.3 -1,229.8 882.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   374 644 7,760 10,756 -5,579 -659 -23,647 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   100.0% 100.0% 100.0% 100.0% -187.7% 55.0% 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 %   0.9% -1.1% -0.1% -0.4% -0.2% 1.9% 0.0% 0.0%   ROI %   0.9% -1.1% -0.1% -0.4% -0.2% 2.1% 0.0% 0.0%   ROE %   46.9% -68.5% -80.3% -0.5% -3.7% -3.0% 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 %   1.7% 0.8% 0.2% -0.1% -4.2% 61.8% 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, %   11,392.5% -9,079.5% -119,829.4% -30,243.7% -2,679.6% 960.5% 0.0% 0.0%   Gearing %   5,568.4% 12,098.8% 50,592.6% -76,268.9% -2,231.0% 60.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.0% 3.9% 7.7% 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   0.0 0.0 0.0 0.0 0.1 3.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.3 0.0 0.0   Cash and cash equivalent   43.2 2.6 44.7 87.4 1,004.7 154.3 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   -9,618.9 -10,265.0 -17,982.6 -28,622.9 -16,052.0 -463.7 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   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