BJ Stilladser ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  6.1% 6.1% 6.1% 6.1% 6.1%  
Bankruptcy risk  1.0% 2.7% 1.1% 1.1% 1.1%  
Credit score (0-100)  87 59 85 84 84  
Credit rating  A BBB A A A  
Credit limit (kDKK)  292.0 0.0 217.3 240.1 211.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  9,895 8,176 7,056 8,839 8,445  
EBITDA  1,588 1,017 1,455 1,506 1,678  
EBIT  1,120 519 948 977 1,131  
Pre-tax profit (PTP)  1,071.0 489.8 935.8 976.6 1,123.0  
Net earnings  835.0 382.0 730.4 762.1 872.2  
Pre-tax profit without non-rec. items  1,071 490 936 977 1,123  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  2,557 2,392 2,080 1,696 1,184  
Shareholders equity total  1,942 1,424 2,154 2,316 2,189  
Interest-bearing liabilities  0.0 465 0.0 0.0 0.0  
Balance sheet total (assets)  6,113 7,374 5,171 5,353 5,171  

Net Debt  -234 287 -1,251 -1,519 -1,628  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  9,895 8,176 7,056 8,839 8,445  
Gross profit growth  7.8% -17.4% -13.7% 25.3% -4.5%  
Employees  12 11 9 10 9  
Employee growth %  0.0% -8.3% -18.2% 11.1% -10.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  6,113 7,374 5,171 5,353 5,171  
Balance sheet change%  20.2% 20.6% -29.9% 3.5% -3.4%  
Added value  1,588.1 1,016.6 1,455.2 1,484.2 1,678.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -495 -663 -819 -913 -1,059  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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 (%)  11.3% 6.3% 13.4% 11.1% 13.4%  
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 %  20.0% 7.7% 15.1% 18.6% 21.7%  
ROI %  37.2% 20.1% 40.8% 38.9% 45.6%  
ROE %  54.8% 22.7% 40.8% 34.1% 38.7%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  31.8% 19.3% 41.7% 43.3% 42.3%  
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, %  -14.7% 28.2% -86.0% -100.9% -97.0%  
Gearing %  0.0% 32.7% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  5.6% 12.7% 5.3% 0.0% 0.0%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  1.1 0.9 1.1 1.3 1.4  
Current Ratio  1.1 0.9 1.1 1.3 1.4  
Cash and cash equivalent  233.7 178.7 1,250.9 1,519.2 1,627.9  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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  398.8 -650.3 362.2 886.9 1,184.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  132 92 162 148 186  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  132 92 162 151 186  
EBIT / employee  93 47 105 98 126  
Net earnings / employee  70 35 81 76 97