Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJJ EJENDOMME 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% 6.1% 6.1%   Bankruptcy risk   1.1% 2.5% 0.8% 1.0% 1.1% 1.1% 9.2% 9.2%   Credit score (0-100)   85 64 93 85 83 83 27 27   Credit rating   A BBB AA A A A BB BB   Credit limit (kDKK)   81.6 0.0 474.1 307.2 223.1 214.6 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   580 573 950 873 809 969 0.0 0.0   EBITDA   575 3,273 950 873 809 969 0.0 0.0   EBIT   512 3,210 863 683 629 788 0.0 0.0   Pre-tax profit (PTP)   336.8 3,013.6 684.5 224.8 133.7 42.1 0.0 0.0   Net earnings   235.9 2,368.6 517.3 160.2 111.2 21.8 0.0 0.0   Pre-tax profit without non-rec. items   337 3,014 684 225 134 42.1 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   4,569 9,979 12,890 12,701 11,892 11,784 0.0 0.0   Shareholders equity total   996 3,364 3,881 4,042 4,153 4,175 3,675 3,675   Interest-bearing liabilities   5,928 4,183 11,126 11,176 11,330 8,543 0.0 0.0   Balance sheet total (assets)   7,300 14,066 15,506 15,598 15,749 12,947 3,675 3,675   Net Debt   3,873 2,056 9,206 8,473 7,562 7,474 -3,675 -3,675     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   580 573 950 873 809 969 0.0 0.0   Gross profit growth   0.0% -1.2% 65.9% -8.2% -7.3% 19.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   7,300 14,066 15,506 15,598 15,749 12,947 3,675 3,675   Balance sheet change%   7.1% 92.7% 10.2% 0.6% 1.0% -17.8% -71.6% 0.0%   Added value   575.1 3,273.0 950.3 872.6 818.2 969.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -584 5,347 2,823 -379 -988 -290 -11,784 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 5.0 5.0 5.0 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 (%)   88.3% 560.3% 90.8% 78.3% 77.7% 81.3% 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 %   7.4% 30.1% 5.9% 4.4% 4.0% 5.5% 0.0% 0.0%   ROI %   7.5% 43.1% 7.6% 4.5% 4.0% 5.6% 0.0% 0.0%   ROE %   26.9% 108.7% 14.3% 4.0% 2.7% 0.5% 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 %   13.6% 23.9% 25.0% 25.9% 26.4% 32.2% 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, %   673.4% 62.8% 968.8% 970.9% 934.7% 771.1% 0.0% 0.0%   Gearing %   595.4% 124.3% 286.6% 276.5% 272.8% 204.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 4.1% 2.4% 4.1% 4.4% 7.6% 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   0.7 0.4 0.2 0.3 0.3 0.1 0.0 0.0   Current Ratio   0.7 0.4 0.2 0.3 0.3 0.1 0.0 0.0   Cash and cash equivalent   2,055.3 2,126.9 1,919.7 2,703.1 3,768.1 1,068.4 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   -1,314.7 -6,199.4 -8,581.0 -8,242.8 -7,365.2 -7,252.5 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0