Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjolderupgaard Maskinstation P/S 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% 2.1% 2.1%   Bankruptcy risk   1.1% 0.8% 0.9% 0.8% 1.6% 1.0% 8.7% 8.7%   Credit score (0-100)   85 94 89 91 75 84 28 28   Credit rating   A AA A AA A A BB BB   Credit limit (kDKK)   141.9 380.1 274.0 446.4 12.2 274.1 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   2,399 2,359 3,596 4,204 4,027 4,361 0.0 0.0   EBITDA   1,141 907 1,809 2,180 1,891 2,405 0.0 0.0   EBIT   1,047 676 1,040 1,343 185 789 0.0 0.0   Pre-tax profit (PTP)   892.0 644.1 990.3 1,291.6 -42.4 419.2 0.0 0.0   Net earnings   892.0 644.1 990.3 1,291.6 -42.4 419.2 0.0 0.0   Pre-tax profit without non-rec. items   892 644 990 1,292 -42.4 419 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   980 2,316 4,975 5,143 10,395 10,024 0.0 0.0   Shareholders equity total   2,823 3,467 2,457 3,749 3,706 4,126 3,626 3,626   Interest-bearing liabilities   680 1,447 3,276 2,851 6,880 5,034 0.0 0.0   Balance sheet total (assets)   3,669 5,613 6,025 6,951 11,909 11,247 3,626 3,626   Net Debt   -348 1,257 3,182 2,764 6,627 4,892 -3,626 -3,626     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   2,399 2,359 3,596 4,204 4,027 4,361 0.0 0.0   Gross profit growth   55.8% -1.7% 52.4% 16.9% -4.2% 8.3% -100.0% 0.0%   Employees   5 4 4 0 0 5 0 0   Employee growth %   0.0% -20.0% 0.0% -100.0% 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)   3,669 5,613 6,025 6,951 11,909 11,247 3,626 3,626   Balance sheet change%   87.6% 53.0% 7.3% 15.4% 71.3% -5.6% -67.8% 0.0%   Added value   1,141.3 907.4 1,808.9 2,179.6 1,022.3 2,405.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   885 1,104 1,891 -669 3,546 -1,987 -10,024 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   43.6% 28.7% 28.9% 31.9% 4.6% 18.1% 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 %   37.2% 14.6% 17.9% 20.7% 2.0% 6.8% 0.0% 0.0%   ROI %   38.5% 16.1% 19.5% 21.8% 2.2% 8.0% 0.0% 0.0%   ROE %   37.5% 20.5% 33.4% 41.6% -1.1% 10.7% 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 %   76.9% 61.8% 40.8% 53.9% 31.1% 36.7% 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, %   -30.5% 138.5% 175.9% 126.8% 350.4% 203.4% 0.0% 0.0%   Gearing %   24.1% 41.7% 133.3% 76.0% 185.6% 122.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.5% 3.0% 2.1% 1.7% 4.7% 6.2% 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   8.2 3.0 0.8 1.2 0.3 0.3 0.0 0.0   Current Ratio   8.2 3.0 0.8 1.3 0.5 0.3 0.0 0.0   Cash and cash equivalent   1,027.7 190.4 94.7 87.3 253.6 142.3 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   2,363.0 2,208.8 -188.1 367.8 -1,787.6 -2,434.8 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   228 227 452 0 0 481 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 227 452 0 0 481 0 0   EBIT / employee   209 169 260 0 0 158 0 0   Net earnings / employee   178 161 248 0 0 84 0 0