Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BSDJ 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   2.3% 2.5% 3.3% 2.5% 8.8% 0.0% 18.4% 14.5%   Credit score (0-100)   67 65 56 62 27 0 7 15   Credit rating   BBB BBB BBB BBB BB N/A B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   792 646 539 587 719 0.0 0.0 0.0   EBITDA   381 235 128 176 462 0.0 0.0 0.0   EBIT   348 202 95.0 143 462 0.0 0.0 0.0   Pre-tax profit (PTP)   314.0 159.0 46.0 92.0 426.6 0.0 0.0 0.0   Net earnings   242.0 119.0 34.0 70.0 331.5 0.0 0.0 0.0   Pre-tax profit without non-rec. items   314 159 46.0 92.0 427 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   184 151 117 84.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,242 1,119 1,034 1,070 457 0.0 0.0 0.0   Interest-bearing liabilities   872 909 891 785 312 0.0 0.0 0.0   Balance sheet total (assets)   2,895 2,898 2,820 2,267 956 0.0 0.0 0.0   Net Debt   192 378 80.0 220 -644 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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   792 646 539 587 719 0.0 0.0 0.0   Gross profit growth   -13.4% -18.4% -16.6% 8.9% 22.5% -100.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   -99.9% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,895 2,898 2,820 2,267 956 0 0 0   Balance sheet change%   4.0% 0.1% -2.7% -19.6% -57.8% -100.0% 0.0% 0.0%   Added value   381.0 235.0 128.0 176.0 494.7 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -66 -67 -66 -84 0 0 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 4.0 5.0 5.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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 (%)   43.9% 31.3% 17.6% 24.4% 64.2% 0.0% 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 %   12.3% 7.0% 3.3% 5.6% 28.7% 0.0% 0.0% 0.0%   ROI %   16.7% 9.8% 4.8% 7.6% 35.1% 0.0% 0.0% 0.0%   ROE %   18.7% 10.1% 3.2% 6.7% 43.4% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   42.9% 38.6% 36.7% 47.2% 47.8% 0.0% 0.0% 0.0%   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, %   50.4% 160.9% 62.5% 125.0% -139.5% 0.0% 0.0% 0.0%   Gearing %   70.2% 81.2% 86.2% 73.4% 68.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.8% 5.4% 6.1% 6.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.9 0.7 1.0 1.0 1.9 0.0 0.0 0.0   Current Ratio   1.7 1.5 1.5 1.8 1.9 0.0 0.0 0.0   Cash and cash equivalent   680.0 531.0 811.0 565.0 955.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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   1,076.0 939.0 839.0 903.0 457.0 0.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   381 235 128 176 495 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   381 235 128 176 462 0 0 0   EBIT / employee   348 202 95 143 462 0 0 0   Net earnings / employee   242 119 34 70 332 0 0 0