Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BHJ-BYGGERÅDGIVNING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   11.7% 7.1% 11.1% 13.5% 7.4% 7.1% 16.6% 16.2%   Credit score (0-100)   22 35 22 15 32 33 11 11   Credit rating   BB BBB BB BB BB 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   652 385 533 345 728 0 0 0   Gross profit   52.5 158 169 73.5 346 23.7 0.0 0.0   EBITDA   39.7 158 169 3.5 346 22.5 0.0 0.0   EBIT   39.7 158 169 3.5 346 22.5 0.0 0.0   Pre-tax profit (PTP)   34.4 157.9 168.6 2.5 346.4 22.5 0.0 0.0   Net earnings   26.8 123.2 168.6 2.0 346.4 22.5 0.0 0.0   Pre-tax profit without non-rec. items   34.4 158 169 2.5 346 22.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -24.8 140 140 309 655 261 136 136   Interest-bearing liabilities   239 149 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   495 475 507 552 849 353 136 136   Net Debt   179 147 -36.9 -117 -286 -204 -136 -136     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   652 385 533 345 728 0 0 0   Net sales growth   0.0% -41.0% 38.6% -35.3% 111.1% -100.0% 0.0% 0.0%   Gross profit   52.5 158 169 73.5 346 23.7 0.0 0.0   Gross profit growth   0.0% 202.1% 6.7% -56.5% 371.4% -93.2% -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 -70.0 0.0 -1.2 0.0 0.0   Balance sheet total (assets)   495 475 507 552 849 353 136 136   Balance sheet change%   12.0% -4.0% 6.7% 8.8% 53.9% -58.5% -61.4% 0.0%   Added value   39.7 158.4 169.1 73.5 346.4 23.7 0.0 0.0   Added value %   6.1% 41.2% 31.7% 21.3% 47.6% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   6.1% 41.2% 31.7% 1.0% 47.6% 0.0% 0.0% 0.0%   EBIT %   6.1% 41.2% 31.7% 1.0% 47.6% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   75.6% 100.0% 100.0% 4.7% 100.0% 94.8% 0.0% 0.0%   Net Earnings %   4.1% 32.0% 31.6% 0.6% 47.6% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.1% 32.0% 31.6% 0.6% 47.6% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.3% 41.1% 31.6% 0.7% 47.6% 0.0% 0.0% 0.0%   ROA %   8.0% 31.8% 34.4% 0.7% 49.4% 3.7% 0.0% 0.0%   ROI %   15.1% 52.9% 78.7% 1.6% 71.9% 4.9% 0.0% 0.0%   ROE %   5.7% 38.7% 120.2% 0.9% 71.9% 4.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   -4.8% 29.5% 27.7% 56.0% 77.1% 74.1% 100.0% 100.0%   Relative indebtedness %   79.8% 87.1% 68.8% 70.4% 26.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   70.7% 86.5% 61.9% 36.6% -12.6% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   452.2% 92.6% -21.8% -3,353.4% -82.5% -906.8% 0.0% 0.0%   Gearing %   -962.7% 106.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.1 1.4 1.4 2.3 4.4 20.6 0.0 0.0   Current Ratio   1.1 1.4 1.4 2.3 4.4 20.6 0.0 0.0   Cash and cash equivalent   59.2 2.6 36.9 116.9 285.8 203.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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)   15.8 9.2 5.5 23.8 0.0 0.0 0.0 0.0   Current assets / Net sales %   76.0% 123.6% 95.2% 160.0% 116.7% 0.0% 0.0% 0.0%   Net working capital   46.1 140.3 140.3 308.9 655.1 335.5 0.0 0.0   Net working capital %   7.1% 36.5% 26.3% 89.6% 90.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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