Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B.I.G. BJARKE INGELS GROUP HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   4.1% 0.8% 0.7% 0.5% 0.5% 0.8% 6.1% 6.1%   Credit score (0-100)   51 92 95 98 99 89 39 39   Credit rating   BBB AA AA AA AAA A BBB BBB   Credit limit (kDKK)   0.0 20,888.5 24,943.0 35,949.7 39,609.7 36,084.8 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 0 199 421 903 -1 -1 -1   Gross profit   -0.2 -282 6.3 240 738 -274 0.0 0.0   EBITDA   -0.2 -282 6.3 240 681 -274 0.0 0.0   EBIT   -0.2 -282 6.3 240 681 -274 0.0 0.0   Pre-tax profit (PTP)   39.1 68,369.5 49,056.8 40,130.0 35,033.0 58,526.0 0.0 0.0   Net earnings   39.0 68,341.4 48,888.7 40,089.0 34,682.0 57,980.0 0.0 0.0   Pre-tax profit without non-rec. items   39.1 68,369 49,057 40,130 35,033 58,526 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   179 256,409 265,248 355,349 392,756 448,973 353,607 353,607   Interest-bearing liabilities   33.2 23,789 20,534 5,738 8,889 11,106 0.0 0.0   Balance sheet total (assets)   212 280,246 286,079 363,449 404,007 460,140 353,607 353,607   Net Debt   4.8 8,387 17,685 -15,415 -6,284 -4,383 -353,607 -353,607     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 0 199 421 903 -1 -1 -1   Net sales growth   0.0% 0.0% 0.0% 111.6% 114.5% -100.1% 0.0% 0.0%   Gross profit   -0.2 -282 6.3 240 738 -274 0.0 0.0   Gross profit growth   0.0% -127,936.4% 0.0% 3,682.5% 207.5% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   212 280,246 286,079 363,449 404,007 460,140 353,607 353,607   Balance sheet change%   -99.9% 131,846.8% 2.1% 27.0% 11.2% 13.9% -23.2% 0.0%   Added value   -0.2 -281.7 6.3 240.0 681.0 -274.0 0.0 0.0   Added value %   0.0% 0.0% 3.2% 57.0% 75.4% 27,400.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 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% 3.2% 57.0% 75.4% 27,400.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 3.2% 57.0% 75.4% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 92.3% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 24,568.2% 9,522.3% 3,840.8% -5,798,000.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 24,568.2% 9,522.3% 3,840.8% -5,798,000.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 24,652.6% 9,532.1% 3,879.6% -5,852,600.0% 0.0% 0.0%   ROA %   0.1% 49.2% 17.5% 12.4% 9.2% 13.6% 0.0% 0.0%   ROI %   0.1% 49.2% 17.5% 12.4% 9.2% 13.6% 0.0% 0.0%   ROE %   0.1% 53.3% 18.7% 12.9% 9.3% 13.8% 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 %   84.3% 91.5% 92.7% 97.8% 97.2% 97.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 10,468.6% 1,924.0% 1,246.0% -1,116,700.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 9,036.9% -3,100.5% -434.3% 432,200.0% 35,360,700.0% 35,360,700.0%   Net int. bear. debt to EBITDA, %   -2,189.1% -2,977.4% 278,724.7% -6,422.9% -922.8% 1,599.6% 0.0% 0.0%   Gearing %   18.6% 9.3% 7.7% 1.6% 2.3% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.6% 2.0% 0.4% 3.1% 1.1% 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   1.0 1.3 1.1 9.4 10.0 10.3 0.0 0.0   Current Ratio   1.0 1.3 1.1 9.4 10.0 10.3 0.0 0.0   Cash and cash equivalent   28.4 15,402.5 2,848.9 21,153.0 15,173.0 15,489.0 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 86.7 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% 11,417.3% 18,053.7% 12,449.7% -11,450,600.0% -35,360,700.0% -35,360,700.0%   Net working capital   -4.6 2,413.5 1,887.9 67,906.0 101,170.0 103,339.0 0.0 0.0   Net working capital %   0.0% 0.0% 948.7% 16,129.7% 11,203.8% -10,333,900.0% 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   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