Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØGELUND-JENSEN 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   5.0% 5.6% 10.0% 14.1% 15.0% 10.5% 20.3% 20.3%   Credit score (0-100)   45 42 24 14 13 22 5 5   Credit rating   BBB BBB BB BB BB BB B B   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)  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   472 400 264 77.6 -273 404 0.0 0.0   EBITDA   72.7 15.0 35.5 -173 -426 151 0.0 0.0   EBIT   69.7 12.0 26.4 -173 -426 151 0.0 0.0   Pre-tax profit (PTP)   -5.6 -46.7 -87.5 -342.4 -551.9 109.7 0.0 0.0   Net earnings   -5.6 -46.7 -87.5 -342.4 -551.9 109.7 0.0 0.0   Pre-tax profit without non-rec. items   -5.6 -46.7 -87.5 -342 -552 110 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   12.2 9.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -420 -466 -554 -896 -1,448 -1,339 -1,419 -1,419   Interest-bearing liabilities   1,806 1,812 1,749 1,276 1,615 1,599 1,419 1,419   Balance sheet total (assets)   1,545 1,522 1,577 1,597 1,028 1,144 0.0 0.0   Net Debt   1,805 1,811 1,749 1,276 1,615 1,599 1,419 1,419     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   472 400 264 77.6 -273 404 0.0 0.0   Gross profit growth   109.6% -15.2% -34.1% -70.6% 0.0% 0.0% -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)   1,545 1,522 1,577 1,597 1,028 1,144 0 0   Balance sheet change%   14.8% -1.5% 3.6% 1.3% -35.6% 11.2% -100.0% 0.0%   Added value   72.7 15.0 35.5 -172.8 -426.4 150.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 -18 0 0 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 -1.0 -2.0 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 (%)   14.8% 3.0% 10.0% -222.7% 156.0% 37.3% 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 %   3.7% 0.6% 1.3% -7.5% -17.2% 6.1% 0.0% 0.0%   ROI %   4.0% 0.7% 1.5% -11.4% -29.5% 9.4% 0.0% 0.0%   ROE %   -0.4% -3.0% -5.6% -21.6% -42.0% 10.1% 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 %   -21.4% -23.5% -27.6% -39.9% -58.5% -53.9% -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, %   2,483.1% 12,064.8% 4,923.6% -738.4% -378.9% 1,060.4% 0.0% 0.0%   Gearing %   -430.3% -388.4% -315.8% -142.3% -111.5% -119.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.2% 6.4% 11.2% 8.7% 2.6% 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   0.0 0.0 0.1 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.8 0.8 0.7 0.6 0.4 0.5 0.0 0.0   Cash and cash equivalent   1.1 0.1 0.1 0.1 0.0 0.0 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   -431.9 -475.6 -554.0 -896.4 -1,448.3 -1,338.6 -709.3 -709.3   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   73 15 36 -173 -426 151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 15 36 -173 -426 151 0 0   EBIT / employee   70 12 26 -173 -426 151 0 0   Net earnings / employee   -6 -47 -88 -342 -552 110 0 0