Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJARNE CHRISTENSEN 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 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   6.8% 5.8% 7.7% 4.8% 5.0% 5.8% 19.6% 19.6%   Credit score (0-100)   38 42 33 46 43 38 5 5   Credit rating   BBB BBB BB 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)  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,032 169 149 77.0 20.9 87.4 0.0 0.0   EBITDA   109 139 142 72.2 20.9 87.4 0.0 0.0   EBIT   99.4 129 132 70.9 14.4 76.4 0.0 0.0   Pre-tax profit (PTP)   87.5 123.6 132.1 70.5 13.8 74.4 0.0 0.0   Net earnings   67.9 91.0 100.8 57.1 11.6 57.4 0.0 0.0   Pre-tax profit without non-rec. items   87.5 124 132 70.5 13.8 74.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Tangible assets total   19.9 10.0 0.0 53.7 42.7 31.7 0.0 0.0   Shareholders equity total   120 211 312 369 331 338 163 163   Interest-bearing liabilities   264 20.6 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   627 283 352 488 407 398 163 163   Net Debt   245 5.7 -80.1 -125 -155 -176 -163 -163     See the entire balance sheet 1000.0 Volume  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   1,032 169 149 77.0 20.9 87.4 0.0 0.0   Gross profit growth   0.0% -83.7% -11.6% -48.3% -72.8% 317.9% -100.0% 0.0%   Employees   2 2 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   627 283 352 488 407 398 163 163   Balance sheet change%   0.0% -54.9% 24.4% 38.8% -16.5% -2.2% -59.1% 0.0%   Added value   109.4 139.4 142.1 72.2 15.6 87.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 -20 -20 52 -18 -22 -32 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  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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 (%)   9.6% 76.8% 88.7% 92.1% 68.7% 87.4% 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 %   15.9% 28.5% 41.7% 16.9% 3.2% 19.0% 0.0% 0.0%   ROI %   25.9% 42.0% 48.6% 20.8% 4.1% 22.8% 0.0% 0.0%   ROE %   56.4% 54.9% 38.5% 16.8% 3.3% 17.2% 0.0% 0.0%   1000.0 Solidity  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Equity ratio %   19.2% 74.7% 88.7% 75.6% 81.2% 84.8% 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, %   224.1% 4.1% -56.4% -173.0% -743.6% -201.7% 0.0% 0.0%   Gearing %   219.7% 9.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 4.1% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Quick Ratio   1.2 3.7 8.8 3.6 4.7 6.0 0.0 0.0   Current Ratio   1.2 3.8 8.9 3.7 4.8 6.1 0.0 0.0   Cash and cash equivalent   19.1 14.9 80.1 124.9 155.5 176.2 0.0 0.0   1000.0 Capital use efficiency  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   100.4 201.3 312.1 315.5 288.0 306.4 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  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 70 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 70 0 0 0 0 0 0   EBIT / employee   50 65 0 0 0 0 0 0   Net earnings / employee   34 45 0 0 0 0 0 0