Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEJSNAP 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% 0.8% 0.8%   Bankruptcy risk   13.9% 6.2% 2.4% 7.3% 7.0% 3.5% 18.0% 17.7%   Credit score (0-100)   17 39 63 32 34 52 8 9   Credit rating   BB BBB BBB BBB BBB BBB 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   -82 76 0 0 0 0 0 0   Gross profit   -89.0 69.0 -7.0 139 261 188 0.0 0.0   EBITDA   -89.0 69.0 -7.0 139 261 188 0.0 0.0   EBIT   -89.0 69.0 -7.0 42.0 184 115 0.0 0.0   Pre-tax profit (PTP)   -96.0 64.0 265.0 -177.0 214.0 157.5 0.0 0.0   Net earnings   -96.0 64.0 285.0 -179.0 177.0 133.5 0.0 0.0   Pre-tax profit without non-rec. items   -96.0 64.0 265 -177 214 158 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 0.0 326 224 210 0.0 0.0   Shareholders equity total   -153 -89.0 197 18.0 195 328 168 168   Interest-bearing liabilities   328 341 350 612 290 225 0.0 0.0   Balance sheet total (assets)   182 259 554 648 574 626 168 168   Net Debt   328 341 350 607 289 222 -168 -168     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   -82 76 0 0 0 0 0 0   Net sales growth   -230.2% -192.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -89.0 69.0 -7.0 139 261 188 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 87.8% -28.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   182 259 554 648 574 626 168 168   Balance sheet change%   -31.1% 42.3% 113.9% 17.0% -11.4% 9.0% -73.1% 0.0%   Added value   -89.0 69.0 -7.0 139.0 281.0 187.5 0.0 0.0   Added value %   108.5% 90.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 229 -179 -87 -210 0   Net sales trend   -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 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 %   108.5% 90.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 90.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 30.2% 70.5% 61.6% 0.0% 0.0%   Net Earnings %   117.1% 84.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   117.1% 84.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   117.1% 84.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -27.1% 20.2% 59.2% -29.1% 35.4% 27.2% 0.0% 0.0%   ROI %   -27.7% 20.6% 60.1% -29.7% 37.9% 30.0% 0.0% 0.0%   ROE %   -43.0% 29.0% 125.0% -166.5% 166.2% 51.0% 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 %   -45.7% -25.6% 35.6% 2.8% 34.0% 52.5% 100.0% 100.0%   Relative indebtedness %   -408.5% 457.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -408.5% 457.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -368.5% 494.2% -5,000.0% 436.7% 110.7% 118.5% 0.0% 0.0%   Gearing %   -214.4% -383.1% 177.7% 3,400.0% 148.7% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.5% 0.6% 0.4% 0.4% 2.2% 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   0.0 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.0 1.0 3.2 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   -335.0 -348.0 -337.0 -623.0 -355.0 -252.3 0.0 0.0   Net working capital %   408.5% -457.9% 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 -7 139 281 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -7 139 261 188 0 0   EBIT / employee   0 0 -7 42 184 115 0 0   Net earnings / employee   0 0 285 -179 177 134 0 0