Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGMESTER OVE J. JENSEN A/S 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.9% 4.2% 2.0% 2.7% 1.6% 3.9% 16.3% 16.3%   Credit score (0-100)   72 50 69 59 75 50 11 11   Credit rating   A BBB A BBB A BBB BB BB   Credit limit (kDKK)   1.0 0.0 0.6 0.0 9.0 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 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   3,629 2,963 3,821 3,728 3,544 3,751 0.0 0.0   EBITDA   1,221 815 1,250 1,063 892 501 0.0 0.0   EBIT   241 -54.1 622 423 352 201 0.0 0.0   Pre-tax profit (PTP)   297.6 -135.2 561.7 381.1 261.8 157.2 0.0 0.0   Net earnings   231.8 -106.4 437.5 292.4 204.1 121.1 0.0 0.0   Pre-tax profit without non-rec. items   298 -135 562 381 262 157 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   4,290 4,589 4,156 4,104 3,914 2,486 0.0 0.0   Shareholders equity total   2,599 2,393 2,830 2,568 2,522 809 0.0 0.0   Interest-bearing liabilities   792 240 0.0 169 358 59.0 0.0 0.0   Balance sheet total (assets)   6,045 5,699 7,324 8,431 6,850 4,222 0.0 0.0   Net Debt   792 240 -1,182 -558 -125 -45.8 0.0 0.0     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   3,629 2,963 3,821 3,728 3,544 3,751 0.0 0.0   Gross profit growth   6.0% -18.4% 28.9% -2.4% -4.9% 5.8% -100.0% 0.0%   Employees   7 6 7 7 7 7 0 0   Employee growth %   0.0% -14.3% 16.7% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,045 5,699 7,324 8,431 6,850 4,222 0 0   Balance sheet change%   8.4% -5.7% 28.5% 15.1% -18.7% -38.4% -100.0% 0.0%   Added value   1,220.6 815.5 1,250.4 1,062.9 992.1 501.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,215 -570 -1,062 -691 -730 -1,728 -2,486 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   6.7% -1.8% 16.3% 11.3% 9.9% 5.4% 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 %   4.2% -0.9% 9.6% 5.5% 4.7% 4.2% 0.0% 0.0%   ROI %   5.0% -1.1% 12.9% 8.7% 7.3% 6.3% 0.0% 0.0%   ROE %   9.2% -4.3% 16.8% 10.8% 8.0% 7.3% 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 %   43.0% 42.0% 38.6% 30.5% 36.8% 19.2% 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, %   64.9% 29.4% -94.5% -52.5% -14.0% -9.1% 0.0% 0.0%   Gearing %   30.5% 10.0% 0.0% 6.6% 14.2% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -8.3% 15.8% 52.1% 58.5% 35.9% 36.7% 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   0.8 0.6 1.2 1.1 1.2 1.0 0.0 0.0   Current Ratio   0.8 0.6 1.2 1.1 1.2 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,182.2 727.5 483.3 104.8 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   -347.2 -467.7 432.0 251.6 574.3 13.1 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   174 136 179 152 142 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 136 179 152 127 72 0 0   EBIT / employee   34 -9 89 60 50 29 0 0   Net earnings / employee   33 -18 62 42 29 17 0 0