Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERT INVEST A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.5% 0.5% 0.6% 0.6% 0.6% 1.1% 6.7% 6.7%   Credit score (0-100)   99 99 97 98 96 83 36 36   Credit rating   AA AAA AA AA AA A BBB BBB   Credit limit (kDKK)   34,451.9 34,403.0 35,285.6 45,143.8 44,509.2 19,400.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,163 4,794 3,849 3,508 2,840 3,662 0.0 0.0   EBITDA   -8,333 -3,343 -5,722 -8,148 -8,686 -7,746 0.0 0.0   EBIT   -8,579 -3,532 -5,875 -8,267 -8,800 -7,746 0.0 0.0   Pre-tax profit (PTP)   26,457.0 731.1 26,103.0 36,420.0 1,526.0 -18,514.0 0.0 0.0   Net earnings   27,500.0 2,960.5 22,803.0 41,184.0 6,071.0 -18,087.0 0.0 0.0   Pre-tax profit without non-rec. items   26,457 731 26,103 36,420 1,526 -18,514 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   666 477 232 114 0.0 0.0 0.0 0.0   Shareholders equity total   339,806 343,177 367,434 466,324 472,901 454,907 289,901 289,901   Interest-bearing liabilities   76,956 94,252 99,866 119,225 160,835 153,982 0.0 0.0   Balance sheet total (assets)   419,701 441,156 471,522 589,005 637,773 610,408 289,901 289,901   Net Debt   -80,040 -59,143 -88,950 -101,230 -58,910 -6,091 -289,901 -289,901     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,163 4,794 3,849 3,508 2,840 3,662 0.0 0.0   Gross profit growth   0.0% 121.6% -19.7% -8.9% -19.0% 28.9% -100.0% 0.0%   Employees   7 7 8 7 5 5 0 0   Employee growth %   75.0% 0.0% 14.3% -12.5% -28.6% 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)   419,701 441,156 471,522 589,005 637,773 610,408 289,901 289,901   Balance sheet change%   0.3% 5.1% 6.9% 24.9% 8.3% -4.3% -52.5% 0.0%   Added value   -8,332.6 -3,343.1 -5,722.0 -8,148.0 -8,681.0 -7,746.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -287 -379 -398 -237 -228 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -396.6% -73.7% -152.6% -235.7% -309.9% -211.5% 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 %   7.2% 1.9% 6.5% 7.4% 1.2% 0.5% 0.0% 0.0%   ROI %   7.3% 1.9% 6.6% 7.4% 1.2% 0.5% 0.0% 0.0%   ROE %   8.4% 0.9% 6.4% 9.9% 1.3% -3.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   81.0% 77.8% 77.9% 79.2% 74.1% 74.5% 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, %   960.6% 1,769.1% 1,554.5% 1,242.4% 678.2% 78.6% 0.0% 0.0%   Gearing %   22.6% 27.5% 27.2% 25.6% 34.0% 33.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 8.7% 3.8% 2.5% 4.2% 13.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.1 1.7 1.9 2.0 1.5 1.3 0.0 0.0   Current Ratio   2.1 1.7 1.9 2.0 1.5 1.3 0.0 0.0   Cash and cash equivalent   156,996.4 153,395.2 188,816.0 220,455.0 219,745.0 160,073.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -45,904.7 -75,801.1 -85,263.0 -99,930.0 -135,693.0 -117,477.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,190 -478 -715 -1,164 -1,736 -1,549 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,190 -478 -715 -1,164 -1,737 -1,549 0 0   EBIT / employee   -1,226 -505 -734 -1,181 -1,760 -1,549 0 0   Net earnings / employee   3,929 423 2,850 5,883 1,214 -3,617 0 0