Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B & J Malerfirma 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   0.0% 7.3% 8.7% 7.8% 4.5% 2.5% 10.9% 10.9%   Credit score (0-100)   0 34 28 30 46 61 22 22   Credit rating   N/A BBB BB BB BBB BBB BB 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)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 3,955 7,455 8,253 11,454 12,250 0.0 0.0   EBITDA   0.0 1,221 1,362 795 2,410 2,226 0.0 0.0   EBIT   0.0 1,219 1,247 568 2,160 2,022 0.0 0.0   Pre-tax profit (PTP)   0.0 1,205.9 1,234.9 545.3 2,139.7 1,994.2 0.0 0.0   Net earnings   0.0 942.8 948.3 423.7 1,660.8 1,550.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,206 1,235 545 2,140 1,994 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 69.1 561 349 454 330 0.0 0.0   Shareholders equity total   0.0 993 1,241 765 2,426 2,477 927 927   Interest-bearing liabilities   0.0 10.6 48.5 50.4 22.1 580 0.0 0.0   Balance sheet total (assets)   0.0 2,824 4,836 5,063 4,869 6,252 927 927   Net Debt   0.0 -734 -1,002 -828 -1,346 -475 -927 -927     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 3,955 7,455 8,253 11,454 12,250 0.0 0.0   Gross profit growth   0.0% 0.0% 88.5% 10.7% 38.8% 6.9% -100.0% 0.0%   Employees   0 8 14 15 19 19 0 0   Employee growth %   0.0% 0.0% 75.0% 7.1% 26.7% 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)   0 2,824 4,836 5,063 4,869 6,252 927 927   Balance sheet change%   0.0% 0.0% 71.2% 4.7% -3.8% 28.4% -85.2% 0.0%   Added value   0.0 1,221.0 1,362.4 795.3 2,386.7 2,226.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 67 376 -439 -146 -327 -330 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 30.8% 16.7% 6.9% 18.9% 16.5% 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 %   0.0% 43.2% 32.6% 11.5% 43.5% 36.4% 0.0% 0.0%   ROI %   0.0% 121.5% 108.1% 53.2% 131.7% 73.6% 0.0% 0.0%   ROE %   0.0% 95.0% 84.9% 42.2% 104.1% 63.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 35.1% 25.7% 15.1% 49.8% 39.6% 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, %   0.0% -60.1% -73.5% -104.1% -55.9% -21.3% 0.0% 0.0%   Gearing %   0.0% 1.1% 3.9% 6.6% 0.9% 23.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 245.8% 40.4% 47.2% 56.9% 10.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 1.5 1.2 1.1 1.8 1.5 0.0 0.0   Current Ratio   0.0 1.5 1.2 1.1 1.8 1.5 0.0 0.0   Cash and cash equivalent   0.0 744.5 1,050.1 878.6 1,368.3 1,054.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 923.7 687.8 427.7 1,917.3 2,075.0 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 153 97 53 126 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 153 97 53 127 117 0 0   EBIT / employee   0 152 89 38 114 106 0 0   Net earnings / employee   0 118 68 28 87 82 0 0