Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJN Ejendomme 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.2% 1.7% 1.5% 1.6% 1.6% 1.6% 2.9% 2.9%   Credit score (0-100)   83 75 77 74 74 74 58 58   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   18.2 1.7 10.3 6.8 6.8 13.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,078 1,508 1,610 1,666 1,769 1,913 0.0 0.0   EBITDA   1,078 1,508 1,610 1,666 1,769 1,913 0.0 0.0   EBIT   774 1,176 1,278 1,334 1,437 1,582 0.0 0.0   Pre-tax profit (PTP)   149.0 445.0 591.0 651.0 535.0 586.1 0.0 0.0   Net earnings   115.0 347.0 461.0 508.0 418.0 457.2 0.0 0.0   Pre-tax profit without non-rec. items   149 445 591 651 535 586 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   165 512 973 1,481 1,899 2,356 2,306 2,306   Interest-bearing liabilities   16,123 11,650 11,457 10,744 0.0 0.0 22,267 22,267   Balance sheet total (assets)   26,834 26,620 26,687 26,833 28,129 31,203 24,573 24,573   Net Debt   15,818 11,337 11,127 10,388 -1,666 -5,506 22,267 22,267     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,078 1,508 1,610 1,666 1,769 1,913 0.0 0.0   Gross profit growth   0.0% 39.9% 6.8% 3.5% 6.2% 8.2% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   26,834 26,620 26,687 26,833 28,129 31,203 24,573 24,573   Balance sheet change%   0.0% -0.8% 0.3% 0.5% 4.8% 10.9% -21.2% 0.0%   Added value   1,078.0 1,508.0 1,610.0 1,666.0 1,769.0 1,913.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25,928 -664 -664 -663 -664 -663 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 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   71.8% 78.0% 79.4% 80.1% 81.2% 82.7% 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 %   2.9% 4.4% 4.8% 5.0% 5.4% 5.3% 0.0% 0.0%   ROI %   4.4% 7.6% 9.3% 9.8% 17.3% 42.9% 0.0% 0.0%   ROE %   69.7% 102.5% 62.1% 41.4% 24.7% 21.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.6% 1.9% 3.6% 5.5% 6.8% 7.6% 9.4% 9.4%   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, %   1,467.3% 751.8% 691.1% 623.5% -94.2% -287.8% 0.0% 0.0%   Gearing %   9,771.5% 2,275.4% 1,177.5% 725.5% 0.0% 0.0% 965.4% 965.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 5.3% 5.9% 6.3% 17.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   305.0 313.0 330.0 356.0 1,666.0 5,506.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -17,483.0 -17,081.0 -16,788.0 -16,316.0 -21,812.0 -21,078.3 -11,133.4 -11,133.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,610 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,610 0 0 0 0 0   EBIT / employee   0 0 1,278 0 0 0 0 0   Net earnings / employee   0 0 461 0 0 0 0 0