CVR number 33951094
Industry 69.2000 Accounting, bookkeeping and auditing activities; tax consultancy

BSJ8522 ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  1.0% 1.2% 0.9% 0.7% 0.7%  
Credit score (0-100)  88 82 87 95 94  
Credit rating  A A A AA AA  
Credit limit (kDKK)  1,461.5 639.5 1,778.0 3,069.1 2,943.6  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  2,087 1,243 -45.2 2,960 3,333  
EBITDA  2,075 1,230 -66.9 2,930 3,291  
EBIT  2,075 1,230 -66.9 2,930 3,291  
Pre-tax profit (PTP)  3,250.0 2,662.2 2,958.8 5,435.0 6,054.0  
Net earnings  2,503.9 2,046.7 2,284.3 4,209.8 4,698.1  
Pre-tax profit without non-rec. items  3,250 2,662 2,959 5,435 6,054  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 1,213 922 631  
Shareholders equity total  22,578 24,569 26,797 30,507 29,205  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  24,464 27,763 32,507 32,582 31,853  
Net Debt  0.0 0.0 -3.8 -10,471 -11,051  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,087 1,243 -45.2 2,960 3,333  
Gross profit growth  -36.8% -40.4% 0.0% 0.0% 12.6%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  24,464 27,763 32,507 32,582 31,853  
Balance sheet change%  11.8% 13.5% 17.1% 0.2% -2.2%  
Added value  2,075.1 1,230.4 -66.9 2,929.9 3,291.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 1,213 -291 -291  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 1.0 2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  99.4% 99.0% 148.0% 99.0% 98.8%  
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 %  14.0% 10.2% 9.8% 16.7% 18.8%  
ROI %  14.7% 10.9% 11.2% 18.5% 19.7%  
ROE %  11.7% 8.7% 8.9% 14.7% 15.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  92.3% 88.5% 82.4% 93.6% 91.7%  
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% 0.0% 5.7% -357.4% -335.8%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  10.6 5.9 3.6 14.1 9.2  
Current Ratio  10.6 5.9 3.6 14.1 9.2  
Cash and cash equivalent  0.0 0.0 3.8 10,471.2 11,050.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  10,116.9 12,227.3 13,018.0 6,659.9 4,792.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  2,075 1,230 -67 2,930 3,291  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  2,075 1,230 -67 2,930 3,291  
EBIT / employee  2,075 1,230 -67 2,930 3,291  
Net earnings / employee  2,504 2,047 2,284 4,210 4,698