Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjørg Jewellery ApS

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% 2.3% 2.3%   Bankruptcy risk   20.2% 16.6% 15.8% 36.5% 22.6% 22.9% 14.3% 14.1%   Credit score (0-100)   6 11 12 0 3 2 3 3   Credit rating   C B B C C C 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)  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   2,439 1,719 1,533 1,912 1,696 743 0.0 0.0   EBITDA   344 286 30.0 -627 -262 -207 0.0 0.0   EBIT   278 254 9.0 -649 -278 -212 0.0 0.0   Pre-tax profit (PTP)   64.0 -87.0 -38.0 -815.0 -497.0 -437.0 0.0 0.0   Net earnings   41.0 -185.0 464.0 -842.0 -497.0 -437.0 0.0 0.0   Pre-tax profit without non-rec. items   64.0 -87.0 -38.0 -815 -497 -437 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   71.0 55.0 44.0 23.0 7.0 1.6 0.0 0.0   Shareholders equity total   -687 -873 -409 -1,251 -1,748 -2,185 -2,235 -2,235   Interest-bearing liabilities   745 957 912 926 1,374 1,415 2,235 2,235   Balance sheet total (assets)   2,668 2,633 2,876 1,939 1,500 728 0.0 0.0   Net Debt   284 381 320 529 1,069 1,065 2,235 2,235     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   2,439 1,719 1,533 1,912 1,696 743 0.0 0.0   Gross profit growth   22.8% -29.5% -10.8% 24.7% -11.3% -56.2% -100.0% 0.0%   Employees   6 3 3 5 5 3 0 0   Employee growth %   0.0% -50.0% 0.0% 66.7% 0.0% -40.0% -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)   2,668 2,633 2,876 1,939 1,500 728 0 0   Balance sheet change%   5.0% -1.3% 9.2% -32.6% -22.6% -51.4% -100.0% 0.0%   Added value   344.0 286.0 30.0 -627.0 -256.0 -207.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -132 -48 -32 -43 -32 -10 -2 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 -1.0 -2.0 -3.0 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 (%)   11.4% 14.8% 0.6% -33.9% -16.4% -28.6% 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 %   11.4% 7.4% 3.4% -20.0% -7.5% -5.1% 0.0% 0.0%   ROI %   42.1% 29.8% 12.2% -70.5% -21.0% -11.3% 0.0% 0.0%   ROE %   1.6% -7.0% 16.8% -35.0% -28.9% -39.2% 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 %   -20.5% -24.9% -12.5% -39.2% -53.8% -75.5% -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, %   82.6% 133.2% 1,066.7% -84.4% -408.0% -513.7% 0.0% 0.0%   Gearing %   -108.4% -109.6% -223.0% -74.0% -78.6% -64.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   35.0% 40.1% 16.3% 18.2% 22.3% 20.1% 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   0.5 0.5 0.6 0.4 0.3 0.2 0.0 0.0   Current Ratio   0.8 0.7 0.9 0.6 0.5 0.2 0.0 0.0   Cash and cash equivalent   461.0 576.0 592.0 397.0 305.0 349.6 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   -758.0 -928.0 -453.0 -1,274.0 -1,755.0 -2,186.8 -1,117.6 -1,117.6   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   57 95 10 -125 -51 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 95 10 -125 -52 -69 0 0   EBIT / employee   46 85 3 -130 -56 -71 0 0   Net earnings / employee   7 -62 155 -168 -99 -146 0 0