CVR number 13963177
Industry 46.3200 Wholesale of meat and meat products

B. J. MEAT A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.9% 17.4% 16.3% 15.4% 15.2%  
Credit score (0-100)  21 10 11 12 12  
Credit rating  BB B BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Net sales  0 0 0 0 0  
Gross profit  -34.0 -20.0 -9.0 -8.0 -7.0  
EBITDA  -34.0 -20.0 -9.0 -8.0 -7.0  
EBIT  -34.0 -20.0 -9.0 -8.0 -7.0  
Pre-tax profit (PTP)  -188.0 -182.0 -176.0 -145.0 -148.5  
Net earnings  -147.0 -142.0 -137.0 -118.0 -115.9  
Pre-tax profit without non-rec. items  -188 -182 -176 -145 -149  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -3,142 -3,283 -3,420 -3,538 -3,654  
Interest-bearing liabilities  3,227 3,322 3,521 3,568 3,720  
Balance sheet total (assets)  142 94.0 122 38.0 71.7  
Net Debt  3,202 3,310 3,521 3,562 3,715  
 
See the entire balance sheet

Volume 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -34.0 -20.0 -9.0 -8.0 -7.0  
Gross profit growth  61.4% 41.2% 55.0% 11.1% 12.5%  
Employees  0 0 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  142 94 122 38 72  
Balance sheet change%  86.8% -33.8% 29.8% -68.9% 88.7%  
Added value  -34.0 -20.0 -9.0 -8.0 -7.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 -5.0 -5.0  

Profitability 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -1.1% -0.6% -0.3% -0.2% -0.2%  
ROI %  -1.1% -0.6% -0.3% -0.2% -0.2%  
ROE %  -134.9% -120.3% -126.9% -147.5% -211.2%  

Solidity 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Equity ratio %  -95.7% -97.2% -96.6% -98.9% -98.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -9,417.6% -16,550.0% -39,122.2% -44,525.0% -53,074.6%  
Gearing %  -102.7% -101.2% -103.0% -100.8% -101.8%  
Net interest  0 0 0 0 0  
Financing costs %  4.9% 4.9% 4.9% 3.9% 3.9%  

Liquidity 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Quick Ratio  2.3 1.7 5.8 4.8 12.0  
Current Ratio  2.3 1.7 5.8 4.8 12.0  
Cash and cash equivalent  25.0 12.0 0.0 6.0 4.9  

Capital use efficiency 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  73.0 39.0 101.0 30.0 65.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -9 -8 -7  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -9 -8 -7  
EBIT / employee  0 0 -9 -8 -7  
Net earnings / employee  0 0 -137 -118 -116