CVR number 28842740
Industry 70.2200 Business and other management consultancy activities

BJØRN CHRISTIE A/S

 

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

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.0% 12.0% 14.0% 18.6% 15.2%  
Credit score (0-100)  36 21 16 6 12  
Credit rating  BBB BB BB B BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales  418 468 356 225 159  
Gross profit  418 468 356 225 159  
EBITDA  362 424 289 149 101  
EBIT  362 424 289 149 101  
Pre-tax profit (PTP)  386.1 428.5 289.5 148.6 100.6  
Net earnings  300.7 334.2 225.8 115.9 78.5  
Pre-tax profit without non-rec. items  386 429 289 149 101  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,007 1,042 1,067 983 962  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,174 1,183 1,215 1,041 997  
Net Debt  -219 -895 -1,215 -1,041 -997  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales  418 468 356 225 159  
Net sales growth  2,623.2% 11.9% -23.8% -36.9% -29.2%  
Gross profit  418 468 356 225 159  
Gross profit growth  2,623.2% 11.9% -23.8% -36.9% -29.2%  
Employees  0 0 0 0 0  
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)  1,174 1,183 1,215 1,041 997  
Balance sheet change%  -4.7% 0.8% 2.7% -14.3% -4.3%  
Added value  361.6 424.2 289.5 148.6 100.6  
Added value %  86.5% 90.7% 81.3% 66.1% 63.2%  
Investments  0 0 0 0 0  
Net sales trend  2.0 3.0 -1.0 -2.0 -3.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  86.5% 90.7% 81.3% 66.1% 63.2%  
EBIT %  86.5% 90.7% 81.3% 66.1% 63.2%  
EBIT to gross profit (%)  86.5% 90.7% 81.3% 66.1% 63.2%  
Net Earnings %  71.9% 71.5% 63.4% 51.6% 49.3%  
Profit before depreciation and extraordinary items %  71.9% 71.5% 63.4% 51.6% 49.3%  
Pre tax profit less extraordinaries %  92.4% 91.7% 81.3% 66.1% 63.2%  
ROA %  32.1% 36.4% 24.1% 13.2% 9.9%  
ROI %  34.9% 41.8% 27.5% 14.5% 10.3%  
ROE %  27.2% 32.6% 21.4% 11.3% 8.1%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  85.8% 88.0% 87.9% 94.4% 96.5%  
Relative indebtedness %  40.0% 30.3% 41.4% 25.8% 21.9%  
Relative net indebtedness %  -12.6% -161.0% -299.6% -437.4% -604.1%  
Net int. bear. debt to EBITDA, %  -60.7% -210.9% -419.6% -700.8% -990.7%  
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 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  7.0 8.4 8.2 18.0 28.5  
Current Ratio  7.0 8.4 8.2 18.0 28.5  
Cash and cash equivalent  219.5 894.6 1,214.8 1,041.2 996.7  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  248.9 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 %  281.0% 253.1% 340.9% 463.2% 626.1%  
Net working capital  1,007.4 1,041.6 1,067.4 983.3 961.8  
Net working capital %  241.1% 222.8% 299.6% 437.4% 604.1%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0