Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJRS-Solceller 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% 2.0% 2.0%   Bankruptcy risk   12.6% 11.2% 6.8% 10.8% 6.4% 3.5% 10.3% 10.3%   Credit score (0-100)   20 23 35 21 36 52 24 24   Credit rating   BB BB BBB BB BBB BBB BB BB   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   90.6 46.8 389 1,463 718 809 0.0 0.0   EBITDA   90.6 46.8 299 1,097 350 444 0.0 0.0   EBIT   90.6 46.8 299 1,097 350 444 0.0 0.0   Pre-tax profit (PTP)   90.5 55.0 306.0 1,112.5 369.5 448.0 0.0 0.0   Net earnings   66.3 35.4 234.5 865.9 287.6 343.8 0.0 0.0   Pre-tax profit without non-rec. items   90.5 55.0 306 1,112 369 448 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   66.3 102 336 1,002 641 984 701 701   Interest-bearing liabilities   0.0 16.4 33.5 117 360 2.0 0.0 0.0   Balance sheet total (assets)   212 371 591 2,784 2,361 1,531 701 701   Net Debt   -79.1 0.3 -53.5 99.3 52.4 -234 -701 -701     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   90.6 46.8 389 1,463 718 809 0.0 0.0   Gross profit growth   0.0% -48.4% 731.8% 276.3% -50.9% 12.7% -100.0% 0.0%   Employees   0 0 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 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)   212 371 591 2,784 2,361 1,531 701 701   Balance sheet change%   0.0% 74.7% 59.2% 371.2% -15.2% -35.2% -54.2% 0.0%   Added value   90.6 46.8 298.6 1,097.4 350.4 444.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 2.0 3.0 4.0 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 (%)   100.0% 100.0% 76.8% 75.0% 48.8% 54.9% 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 %   42.7% 19.2% 65.1% 66.2% 14.6% 23.9% 0.0% 0.0%   ROI %   136.6% 60.6% 128.4% 150.0% 35.4% 46.8% 0.0% 0.0%   ROE %   100.0% 42.1% 107.1% 129.4% 35.0% 42.3% 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 %   31.2% 27.4% 56.9% 36.0% 27.1% 64.3% 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, %   -87.3% 0.7% -17.9% 9.1% 15.0% -52.7% 0.0% 0.0%   Gearing %   0.0% 16.1% 10.0% 11.6% 56.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.3% 28.6% 4.9% 2.6% 9.2% 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   1.5 1.4 2.3 1.6 1.1 2.5 0.0 0.0   Current Ratio   1.5 1.4 2.3 1.6 1.4 2.8 0.0 0.0   Cash and cash equivalent   79.1 16.0 87.1 17.4 307.6 236.1 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   66.3 101.8 336.2 1,002.1 640.6 984.4 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 0 299 0 350 444 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 299 0 350 444 0 0   EBIT / employee   0 0 299 0 350 444 0 0   Net earnings / employee   0 0 234 0 288 344 0 0