Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJØRNSBO HOLDING 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% 1.2% 1.2%   Bankruptcy risk   5.2% 2.8% 4.6% 1.2% 0.9% 2.2% 7.3% 7.3%   Credit score (0-100)   44 61 46 81 89 65 33 33   Credit rating   BBB BBB BBB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 428.3 3,920.0 1.6 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   -322 -190 -908 -729 314 -363 0.0 0.0   EBITDA   -1,517 -97.1 -931 -751 138 -469 0.0 0.0   EBIT   -1,685 -271 -1,089 -1,054 43.7 -539 0.0 0.0   Pre-tax profit (PTP)   -18,173.7 -1,399.2 -13,851.5 3,976.8 35,327.7 -4,712.9 0.0 0.0   Net earnings   -25,344.7 -1,399.2 -15,051.5 3,975.7 35,303.9 -4,725.5 0.0 0.0   Pre-tax profit without non-rec. items   -18,174 -1,399 -13,851 3,977 35,328 -4,713 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   866 693 550 247 152 81.9 0.0 0.0   Shareholders equity total   25,070 23,671 8,619 12,595 47,899 43,173 42,893 42,893   Interest-bearing liabilities   81,784 65,429 67,830 70,836 66,343 49,952 0.0 0.0   Balance sheet total (assets)   107,126 89,255 76,924 83,591 114,346 100,479 42,893 42,893   Net Debt   81,460 60,739 56,646 48,162 44,509 46,054 -42,893 -42,893     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   -322 -190 -908 -729 314 -363 0.0 0.0   Gross profit growth   61.4% 41.1% -378.3% 19.7% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 2 2 2 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)   107,126 89,255 76,924 83,591 114,346 100,479 42,893 42,893   Balance sheet change%   -17.0% -16.7% -13.8% 8.7% 36.8% -12.1% -57.3% 0.0%   Added value   -1,517.1 -97.1 -931.0 -751.5 346.1 -468.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -164 -347 -301 -605 -189 -141 -82 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 1.0 -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 (%)   522.7% 142.6% 120.0% 144.6% 13.9% 148.6% 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 %   17.0% 8.6% 8.6% 8.8% 41.4% 6.4% 0.0% 0.0%   ROI %   -9.0% 8.3% -5.8% 9.3% 41.5% 1.1% 0.0% 0.0%   ROE %   -67.2% -5.7% -93.2% 37.5% 116.7% -10.4% 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 %   23.4% 26.5% 11.2% 15.1% 41.9% 43.0% 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, %   -5,369.5% -62,561.7% -6,084.2% -6,408.9% 32,142.4% -9,821.7% 0.0% 0.0%   Gearing %   326.2% 276.4% 787.0% 562.4% 138.5% 115.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 12.9% 13.6% 5.0% 8.3% 10.0% 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   1.1 1.1 0.9 0.9 1.0 0.8 0.0 0.0   Current Ratio   1.1 1.1 0.9 0.9 1.0 0.8 0.0 0.0   Cash and cash equivalent   323.8 4,690.6 11,184.5 22,673.8 21,834.4 3,898.0 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   7,012.0 8,854.3 -6,572.7 -15,203.9 -9,627.8 -13,121.6 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   -759 -49 -466 -376 173 -234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -759 -49 -466 -376 69 -234 0 0   EBIT / employee   -843 -135 -545 -527 22 -270 0 0   Net earnings / employee   -12,672 -700 -7,526 1,988 17,652 -2,363 0 0