Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjooks 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   6.8% 8.3% 2.3% 1.4% 2.6% 12.1% 13.8% 10.6%   Credit score (0-100)   37 31 64 76 61 19 16 23   Credit rating   BBB BB BBB A BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 13.2 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   1,089 75.9 1,277 1,488 956 -354 0.0 0.0   EBITDA   1,089 -192 363 611 250 -878 0.0 0.0   EBIT   1,074 -230 326 593 241 -880 0.0 0.0   Pre-tax profit (PTP)   1,074.2 -235.5 313.2 565.3 207.1 -906.9 0.0 0.0   Net earnings   830.7 -186.9 243.1 434.1 163.9 -708.3 0.0 0.0   Pre-tax profit without non-rec. items   1,074 -235 313 565 207 -907 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   49.5 38.3 11.3 11.6 2.3 0.0 0.0 0.0   Shareholders equity total   831 644 887 1,221 1,385 677 627 627   Interest-bearing liabilities   0.0 36.2 9.4 242 50.2 0.2 0.0 0.0   Balance sheet total (assets)   1,116 1,051 1,419 2,279 1,791 1,128 627 627   Net Debt   -310 -461 -627 -952 -818 -159 -627 -627     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   1,089 75.9 1,277 1,488 956 -354 0.0 0.0   Gross profit growth   0.0% -93.0% 1,582.4% 16.5% -35.7% 0.0% 0.0% 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)   1,116 1,051 1,419 2,279 1,791 1,128 627 627   Balance sheet change%   0.0% -5.8% 34.9% 60.7% -21.4% -37.0% -44.4% 0.0%   Added value   1,088.8 -191.6 362.6 611.1 258.9 -877.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35 -49 -63 -18 -19 -5 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 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% 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 (%)   98.7% -302.8% 25.6% 39.9% 25.2% 248.3% 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 %   96.3% -21.2% 26.6% 32.5% 13.2% -58.9% 0.0% 0.0%   ROI %   124.0% -29.2% 41.0% 50.7% 18.5% -81.3% 0.0% 0.0%   ROE %   100.0% -25.4% 31.8% 41.2% 12.6% -68.7% 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 %   74.4% 61.2% 62.5% 65.9% 77.3% 60.0% 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, %   -28.5% 240.4% -172.8% -155.8% -327.1% 18.1% 0.0% 0.0%   Gearing %   0.0% 5.6% 1.1% 19.9% 3.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 32.6% 66.9% 27.6% 42.4% 187.4% 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   2.7 1.9 2.1 2.5 2.5 0.7 0.0 0.0   Current Ratio   4.3 2.6 2.7 2.1 4.4 2.1 0.0 0.0   Cash and cash equivalent   310.2 496.9 635.9 1,194.3 868.7 159.5 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   816.8 630.4 878.5 1,212.0 1,385.3 478.6 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   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