Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bøgh Jensen Udvikling 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.1% 3.8% 4.1% 9.7% 8.5% 12.3% 20.5% 20.3%   Credit score (0-100)   58 51 47 25 28 19 5 5   Credit rating   BBB BBB BBB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   303 256 359 367 504 337 0.0 0.0   EBITDA   303 256 359 367 504 337 0.0 0.0   EBIT   303 256 289 251 369 176 0.0 0.0   Pre-tax profit (PTP)   194.9 -1.6 -76.3 -306.6 -606.9 -1,194.4 0.0 0.0   Net earnings   136.4 -1.3 -75.0 -262.1 -606.9 -1,184.3 0.0 0.0   Pre-tax profit without non-rec. items   195 -1.6 -76.3 -307 -607 -1,194 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,414 6,014 7,308 9,435 13,015 15,229 0.0 0.0   Shareholders equity total   260 259 184 -78.5 -685 -1,870 -1,920 -1,920   Interest-bearing liabilities   5,939 5,925 5,669 5,309 5,381 4,236 1,920 1,920   Balance sheet total (assets)   8,431 15,450 18,073 21,754 25,826 48,222 0.0 0.0   Net Debt   5,937 5,906 5,661 5,233 5,280 3,351 1,920 1,920     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   303 256 359 367 504 337 0.0 0.0   Gross profit growth   0.0% -15.5% 40.3% 2.2% 37.2% -33.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,431 15,450 18,073 21,754 25,826 48,222 0 0   Balance sheet change%   0.0% 83.3% 17.0% 20.4% 18.7% 86.7% -100.0% 0.0%   Added value   302.9 255.9 359.0 366.9 484.5 337.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,414 -2,400 1,223 2,011 3,446 2,052 -15,229 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 80.4% 68.4% 73.2% 52.1% 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 %   3.6% 2.3% 1.7% 1.3% 1.5% 0.6% 0.0% 0.0%   ROI %   4.9% 2.6% 1.8% 2.3% 6.9% 4.3% 0.0% 0.0%   ROE %   52.5% -0.5% -33.9% -2.4% -2.6% -3.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   3.1% 1.7% 1.0% -0.4% -2.6% -3.7% -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, %   1,960.1% 2,307.6% 1,576.6% 1,426.2% 1,048.6% 993.2% 0.0% 0.0%   Gearing %   2,285.0% 2,290.4% 3,086.9% -6,764.0% -785.0% -226.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.7% 6.4% 10.2% 18.3% 29.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.3 0.4 0.5 1.8 0.0 0.0   Current Ratio   0.0 11.8 5.3 6.1 7.0 11.5 0.0 0.0   Cash and cash equivalent   2.2 18.7 8.3 76.6 101.2 885.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,572.2 8,633.7 8,717.1 10,302.8 10,968.0 30,115.9 -959.9 -959.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0