Tømrermester Bjørnlund ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  5.0% 5.0% 5.0% 5.0% 5.0%  
Bankruptcy risk  0.0% 11.3% 10.4% 22.4% 16.1%  
Credit score (0-100)  0 20 23 3 11  
Credit rating  N/A BB BB B BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  0.0 268 1,884 1,847 4,084  
EBITDA  0.0 121 167 -250 172  
EBIT  0.0 121 137 -318 75.1  
Pre-tax profit (PTP)  0.0 119.4 129.4 -343.2 49.5  
Net earnings  0.0 85.8 100.5 -335.4 49.5  
Pre-tax profit without non-rec. items  0.0 119 129 -343 49.5  

 
See the entire income statement

Balance sheet (kDKK) 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 244 259 162  
Shareholders equity total  0.0 126 226 -109 -59.6  
Interest-bearing liabilities  0.0 0.8 87.9 0.0 0.0  
Balance sheet total (assets)  0.0 292 878 917 1,920  

Net Debt  0.0 -116 87.9 -121 -254  
 
See the entire balance sheet

Volume 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 268 1,884 1,847 4,084  
Gross profit growth  0.0% 0.0% 601.9% -2.0% 121.1%  
Employees  0 2 4 4 4  
Employee growth %  0.0% 0.0% 100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 292 878 917 1,920  
Balance sheet change%  0.0% 0.0% 200.3% 4.4% 109.4%  
Added value  0.0 121.3 166.5 -288.6 172.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 215 -53 -195  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 -1.0 1.0  

Profitability 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 45.2% 7.3% -17.2% 1.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 41.5% 23.5% -33.4% 5.0%  
ROI %  0.0% 95.8% 61.2% -196.8% 0.0%  
ROE %  0.0% 68.2% 57.1% -58.7% 3.5%  

Solidity 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  0.0% 43.0% 25.8% -10.6% -3.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -95.7% 52.8% 48.6% -147.3%  
Gearing %  0.0% 0.6% 38.8% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 474.1% 18.0% 57.9% 0.0%  

Liquidity 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 1.0 0.7 0.4 0.7  
Current Ratio  0.0 1.0 0.8 0.5 0.8  
Cash and cash equivalent  0.0 116.8 0.0 121.4 253.8  

Capital use efficiency 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 -5.4 -140.0 -499.5 -352.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 61 42 -72 43  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 61 42 -62 43  
EBIT / employee  0 61 34 -79 19  
Net earnings / employee  0 43 25 -84 12