Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B. JØRGENSEN HOLDING 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   5.0% 4.6% 4.3% 7.9% 6.2% 8.0% 20.3% 20.3%   Credit score (0-100)   46 48 49 32 38 29 5 4   Credit rating   BBB BBB BBB BB BBB BB 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   172 190 51.9 -175 -148 -222 0.0 0.0   EBITDA   172 190 51.9 -175 -148 -222 0.0 0.0   EBIT   157 176 43.0 -184 -157 -234 0.0 0.0   Pre-tax profit (PTP)   108.3 131.4 1.2 -221.3 -195.1 -271.6 0.0 0.0   Net earnings   108.3 131.4 1.2 -221.3 -195.1 -271.6 0.0 0.0   Pre-tax profit without non-rec. items   108 131 1.2 -221 -195 -272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   435 420 429 420 437 445 0.0 0.0   Shareholders equity total   -659 -528 -527 -748 -943 -1,215 -1,340 -1,340   Interest-bearing liabilities   1,977 1,821 1,561 1,448 1,586 1,723 1,340 1,340   Balance sheet total (assets)   1,418 1,407 1,078 749 662 527 0.0 0.0   Net Debt   1,219 998 1,157 1,337 1,441 1,696 1,340 1,340     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   172 190 51.9 -175 -148 -222 0.0 0.0   Gross profit growth   0.0% 10.7% -72.7% 0.0% 15.6% -50.4% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,418 1,407 1,078 749 662 527 0 0   Balance sheet change%   0.0% -0.8% -23.4% -30.5% -11.6% -20.4% -100.0% 0.0%   Added value   172.0 190.3 51.9 -175.0 -147.8 -222.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   420 -29 0 -18 7 -4 -445 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 -3.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   91.6% 92.4% 82.8% 105.3% 106.4% 105.3% 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 %   7.6% 8.8% 2.4% -11.9% -10.1% -14.0% 0.0% 0.0%   ROI %   8.0% 9.3% 2.5% -12.2% -10.4% -14.1% 0.0% 0.0%   ROE %   7.6% 9.3% 0.1% -24.2% -27.7% -45.7% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   -31.7% -27.3% -32.8% -50.0% -58.8% -69.7% -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, %   708.8% 524.5% 2,230.2% -764.0% -976.3% -763.9% 0.0% 0.0%   Gearing %   -299.7% -344.8% -296.3% -193.6% -168.1% -141.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 2.3% 2.5% 2.5% 2.5% 2.3% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.5 0.5 0.4 0.2 0.1 0.0 0.0 0.0   Current Ratio   0.5 0.5 0.4 0.2 0.1 0.0 0.0 0.0   Cash and cash equivalent   757.8 822.8 403.5 111.5 144.8 27.1 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -1,094.4 -948.5 -956.2 -1,168.3 -1,380.0 -1,659.9 -670.0 -670.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0