Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJØRN SERVICE SJÆLLAND 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.5% 2.8% 5.0% 3.5% 6.1% 3.4% 6.1% 6.1%   Credit score (0-100)   64 61 44 52 38 53 39 39   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   1,627 1,620 1,685 1,106 -59,072 -10,001 0.0 0.0   EBITDA   324 456 607 -84.7 -524,475 -26,001 0.0 0.0   EBIT   315 441 -71.9 -97.4 -542,875 -44,401 0.0 0.0   Pre-tax profit (PTP)   315.4 441.2 -73.7 -106.8 -558,439.0 -47,237.0 0.0 0.0   Net earnings   244.0 390.5 -57.5 -84.9 -733,538.0 -56,687.0 0.0 0.0   Pre-tax profit without non-rec. items   315 441 -73.7 -107 -558,439 -47,237 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   1,477 1,654 790 869 850,599 832,199 0.0 0.0   Shareholders equity total   2,326 2,074 1,711 1,591 857,159 800,472 675,472 675,472   Interest-bearing liabilities   0.0 0.0 0.0 0.0 9,670 9,611 0.0 0.0   Balance sheet total (assets)   2,749 2,575 2,383 1,919 1,140,656 1,109,362 675,472 675,472   Net Debt   -802 -465 -895 -404 9,670 -7,451 -675,472 -675,472     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   1,627 1,620 1,685 1,106 -59,072 -10,001 0.0 0.0   Gross profit growth   6.6% -0.4% 4.0% -34.3% 0.0% 83.1% 0.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   2,749 2,575 2,383 1,919 1,140,656 1,109,362 675,472 675,472   Balance sheet change%   7.9% -6.3% -7.5% -19.5% 59,343.0% -2.7% -39.1% 0.0%   Added value   324.3 456.5 606.7 -84.7 -542,862.3 -26,001.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 162 -1,543 67 831,330 -36,800 -832,199 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 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 (%)   19.4% 27.2% -4.3% -8.8% 919.0% 444.0% 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 %   11.9% 16.6% -2.9% -4.5% -95.0% -3.9% 0.0% 0.0%   ROI %   14.0% 20.0% -3.8% -5.9% -125.0% -5.3% 0.0% 0.0%   ROE %   10.8% 17.8% -3.0% -5.1% -170.8% -6.8% 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 %   84.6% 80.6% 71.8% 82.9% 75.1% 72.2% 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, %   -247.2% -101.8% -147.5% 477.2% -1.8% 28.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.1% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 321.9% 29.4% 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   2.5 1.5 2.1 2.6 0.3 0.3 0.0 0.0   Current Ratio   3.0 1.9 2.4 3.2 1.0 0.9 0.0 0.0   Cash and cash equivalent   801.6 464.7 894.6 404.2 0.0 17,062.0 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   848.7 425.0 920.9 721.7 6,560.0 -31,727.0 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 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   162 228 303 -42 -542,862 -26,001 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   162 228 303 -42 -524,475 -26,001 0 0   EBIT / employee   158 221 -36 -49 -542,875 -44,401 0 0   Net earnings / employee   122 195 -29 -42 -733,538 -56,687 0 0