Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRJ GRUPPEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   7.6% 7.9% 10.6% 14.4% 21.8% 17.7% 20.4% 17.2%   Credit score (0-100)   34 32 24 15 4 8 4 10   Credit rating   BB BB BB BB B B B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   43.9 60.1 104 107 89.8 140 0.0 0.0   EBITDA   43.9 60.1 -34.8 -38.6 -72.6 31.0 0.0 0.0   EBIT   26.3 46.4 -48.4 -47.0 -81.7 21.9 0.0 0.0   Pre-tax profit (PTP)   26.3 45.6 -48.6 -47.5 -86.9 17.3 0.0 0.0   Net earnings   20.5 35.3 -38.3 -37.1 -90.0 35.6 0.0 0.0   Pre-tax profit without non-rec. items   26.3 45.6 -48.6 -47.5 -86.9 17.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   60.2 46.6 32.9 46.1 37.0 27.9 0.0 0.0   Shareholders equity total   26.7 62.0 23.7 -13.4 -103 -67.7 -193 -193   Interest-bearing liabilities   137 59.4 104 0.0 0.0 0.0 193 193   Balance sheet total (assets)   176 146 174 146 89.5 114 0.0 0.0   Net Debt   65.8 -10.9 21.0 -77.4 -33.4 -41.9 193 193     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   43.9 60.1 104 107 89.8 140 0.0 0.0   Gross profit growth   -43.4% 36.7% 73.9% 2.4% -16.0% 56.1% -100.0% 0.0%   Employees   0 0 0 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)   176 146 174 146 89 114 0 0   Balance sheet change%   -0.0% -17.2% 19.5% -16.5% -38.6% 27.6% -100.0% 0.0%   Added value   43.9 60.1 -34.8 -38.6 -73.2 31.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 -27 -27 5 -18 -18 -28 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   59.8% 77.3% -46.4% -44.0% -90.9% 15.6% 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 %   14.9% 28.8% -30.2% -28.2% -46.4% 11.7% 0.0% 0.0%   ROI %   15.9% 32.2% -38.3% -73.1% 0.0% 0.0% 0.0% 0.0%   ROE %   124.8% 79.7% -89.5% -43.8% -76.5% 35.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   15.1% 42.5% 13.6% -8.4% -53.6% -37.2% -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, %   149.7% -18.1% -60.4% 200.7% 46.0% -135.2% 0.0% 0.0%   Gearing %   514.7% 95.9% 441.6% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 0.2% 0.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 1.1 0.9 0.6 0.3 0.5 0.0 0.0   Current Ratio   0.8 1.2 0.9 0.6 0.3 0.5 0.0 0.0   Cash and cash equivalent   71.4 70.3 83.5 77.4 33.4 41.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -33.5 18.3 -8.7 -59.5 -140.3 -95.6 -96.4 -96.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -39 -73 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -39 -73 31 0 0   EBIT / employee   0 0 0 -47 -82 22 0 0   Net earnings / employee   0 0 0 -37 -90 36 0 0