Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J & B Bergelin 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 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% 1.5% 1.5%   Bankruptcy risk   2.6% 1.5% 3.2% 1.7% 2.1% 1.9% 8.6% 8.4%   Credit score (0-100)   63 77 56 72 66 68 29 29   Credit rating   BBB A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 36.9 0.0 10.8 0.5 2.0 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   118 217 106 253 257 150 0.0 0.0   EBITDA   118 217 106 253 257 150 0.0 0.0   EBIT   55.4 154 43.1 160 135 27.9 0.0 0.0   Pre-tax profit (PTP)   -44.4 633.9 -286.6 264.6 -181.1 167.9 0.0 0.0   Net earnings   -48.2 494.0 -224.8 206.1 -142.6 131.0 0.0 0.0   Pre-tax profit without non-rec. items   -44.4 634 -287 265 -181 168 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   3,511 3,448 3,386 7,540 7,418 7,295 0.0 0.0   Shareholders equity total   9,915 10,301 9,965 10,059 9,802 9,815 9,643 9,643   Interest-bearing liabilities   1.0 80.8 0.0 84.7 2.2 2.2 0.0 0.0   Balance sheet total (assets)   10,356 10,833 10,328 10,565 10,156 10,170 9,643 9,643   Net Debt   -6,835 -6,797 -6,852 -2,940 -2,711 -2,873 -9,643 -9,643     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   118 217 106 253 257 150 0.0 0.0   Gross profit growth   0.0% 83.6% -51.2% 138.3% 1.7% -41.5% -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)   10,356 10,833 10,328 10,565 10,156 10,170 9,643 9,643   Balance sheet change%   -10.2% 4.6% -4.7% 2.3% -3.9% 0.1% -5.2% 0.0%   Added value   118.3 217.2 106.0 252.6 227.2 150.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -126 -126 -126 4,062 -245 -245 -7,295 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 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 (%)   46.8% 71.0% 40.7% 63.3% 52.4% 18.6% 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 %   0.5% 6.0% 1.2% 2.9% 1.8% 1.7% 0.0% 0.0%   ROI %   0.5% 6.1% 1.2% 2.9% 1.8% 1.7% 0.0% 0.0%   ROE %   -0.5% 4.9% -2.2% 2.1% -1.4% 1.3% 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 %   95.7% 95.1% 96.5% 95.2% 96.5% 96.5% 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, %   -5,779.9% -3,129.7% -6,465.4% -1,164.1% -1,055.3% -1,911.6% 0.0% 0.0%   Gearing %   0.0% 0.8% 0.0% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20,433.7% 2.3% 1,024.8% 80.1% 848.5% 0.0% 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   56.5 32.6 57.8 12.9 22.4 20.9 0.0 0.0   Current Ratio   56.5 32.6 57.8 12.9 22.4 20.9 0.0 0.0   Cash and cash equivalent   6,836.4 6,877.7 6,852.4 3,025.0 2,713.5 2,874.8 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   2,496.1 2,495.6 6,822.7 195.3 353.4 364.6 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   118 217 106 253 227 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   118 217 106 253 257 150 0 0   EBIT / employee   55 154 43 160 135 28 0 0   Net earnings / employee   -48 494 -225 206 -143 131 0 0