Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BSJBA 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 4.3% 3.1% 8.7% 13.7% 7.4% 20.7% 20.7%   Credit score (0-100)   76 50 58 29 16 31 4 4   Credit rating   A BBB BBB BB BB BB B B   Credit limit (kDKK)   7.8 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,703 826 882 662 431 603 0.0 0.0   EBITDA   392 234 471 65.0 -162 260 0.0 0.0   EBIT   319 160 395 -26.0 -255 167 0.0 0.0   Pre-tax profit (PTP)   241.9 105.0 341.0 -76.0 -325.0 118.8 0.0 0.0   Net earnings   276.1 105.0 265.0 -61.0 -253.0 92.8 0.0 0.0   Pre-tax profit without non-rec. items   242 105 341 -76.0 -325 119 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 589 535 596 520 427 0.0 0.0   Shareholders equity total   3,869 999 546 383 74.0 167 42.0 42.0   Interest-bearing liabilities   0.0 463 108 247 492 189 0.0 0.0   Balance sheet total (assets)   6,278 2,934 2,041 1,959 1,800 1,399 42.0 42.0   Net Debt   -394 -87.0 -242 -79.0 287 57.9 -42.0 -42.0     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,703 826 882 662 431 603 0.0 0.0   Gross profit growth   0.0% -51.5% 6.8% -24.9% -34.9% 39.8% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   6,278 2,934 2,041 1,959 1,800 1,399 42 42   Balance sheet change%   0.0% -53.3% -30.4% -4.0% -8.1% -22.3% -97.0% 0.0%   Added value   392.3 234.0 471.0 65.0 -164.0 260.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,090 -3,648 -130 -30 -169 -185 -427 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 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   18.7% 19.4% 44.8% -3.9% -59.2% 27.8% 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 %   3.9% 3.5% 15.9% -1.2% -13.6% 10.5% 0.0% 0.0%   ROI %   5.2% 5.1% 33.5% -3.3% -40.0% 35.0% 0.0% 0.0%   ROE %   7.1% 4.3% 34.3% -13.1% -110.7% 77.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   61.6% 34.0% 26.8% 19.6% 4.1% 11.9% 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, %   -100.3% -37.2% -51.4% -121.5% -177.2% 22.3% 0.0% 0.0%   Gearing %   0.0% 46.3% 19.8% 64.5% 664.9% 113.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 23.8% 18.9% 29.3% 18.9% 14.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.3 0.3 0.3 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.3 1.3 1.0 0.8 0.7 0.7 0.0 0.0   Cash and cash equivalent   393.7 550.0 350.0 326.0 205.0 131.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   419.5 489.0 -4.0 -284.0 -590.0 -377.7 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 130 0 0   EBIT / employee   0 0 0 0 0 84 0 0   Net earnings / employee   0 0 0 0 0 46 0 0