Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BCFJ EJENDOMSSELSKAB 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.7% 2.9% 2.0% 13.4% 3.5% 3.1% 11.3% 11.3%   Credit score (0-100)   62 60 68 16 53 56 21 21   Credit rating   BBB BBB A BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 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 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   320 428 458 422 422 465 0.0 0.0   EBITDA   320 428 458 422 422 465 0.0 0.0   EBIT   287 391 454 -1,080 322 415 0.0 0.0   Pre-tax profit (PTP)   190.4 290.6 376.6 -1,146.5 235.2 303.9 0.0 0.0   Net earnings   142.2 226.7 293.8 -894.3 183.4 237.1 0.0 0.0   Pre-tax profit without non-rec. items   190 291 377 -1,147 235 304 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   5,510 5,506 5,502 4,000 3,900 3,850 0.0 0.0   Shareholders equity total   1,357 1,584 1,878 733 917 1,154 1,029 1,029   Interest-bearing liabilities   3,244 3,225 3,318 3,137 2,960 2,359 0.0 0.0   Balance sheet total (assets)   5,633 5,506 5,999 4,426 4,314 3,981 1,029 1,029   Net Debt   3,244 3,225 3,245 3,103 2,545 2,228 -1,029 -1,029     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   320 428 458 422 422 465 0.0 0.0   Gross profit growth   -9.2% 33.6% 7.0% -7.8% 0.1% 10.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   5,633 5,506 5,999 4,426 4,314 3,981 1,029 1,029   Balance sheet change%   84.3% -2.3% 9.0% -26.2% -2.5% -7.7% -74.2% 0.0%   Added value   291.0 395.4 457.7 -1,078.2 323.8 415.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,492 -8 -8 -1,503 -100 -50 -3,850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 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 (%)   89.7% 91.5% 99.1% -256.0% 76.3% 89.2% 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 %   6.6% 7.0% 8.0% -20.4% 7.5% 10.0% 0.0% 0.0%   ROI %   7.1% 7.4% 8.2% -21.3% 7.8% 10.4% 0.0% 0.0%   ROE %   10.3% 15.4% 17.0% -68.5% 22.2% 22.9% 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 %   24.1% 28.8% 31.3% 16.6% 21.2% 29.0% 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, %   1,013.5% 753.9% 709.0% 735.6% 602.9% 479.1% 0.0% 0.0%   Gearing %   239.0% 203.6% 176.7% 427.8% 322.9% 204.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 3.1% 2.6% 2.6% 3.0% 4.2% 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   0.1 0.0 1.3 1.0 1.4 0.2 0.0 0.0   Current Ratio   0.1 0.0 1.3 1.0 1.4 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 72.8 34.4 414.5 131.1 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   -1,238.2 -1,054.5 111.2 -16.4 116.4 -584.1 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   291 395 458 -1,078 324 415 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   320 428 458 422 422 465 0 0   EBIT / employee   287 391 454 -1,080 322 415 0 0   Net earnings / employee   142 227 294 -894 183 237 0 0