Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. STENSGÅRD 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  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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   4.3% 3.3% 3.6% 4.9% 3.5% 5.0% 13.1% 12.8%   Credit score (0-100)   49 56 52 43 53 43 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   643 657 514 423 768 411 0.0 0.0   EBITDA   114 182 -35.7 -128 220 -136 0.0 0.0   EBIT   91.2 159 -58.2 -151 207 -154 0.0 0.0   Pre-tax profit (PTP)   65.9 135.1 -90.5 -173.0 190.2 -155.9 0.0 0.0   Net earnings   99.8 105.3 -71.3 -135.1 142.7 -122.7 0.0 0.0   Pre-tax profit without non-rec. items   65.9 135 -90.5 -173 190 -156 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   510 487 465 459 480 475 0.0 0.0   Shareholders equity total   598 703 632 496 639 516 391 391   Interest-bearing liabilities   226 361 398 393 277 377 0.0 0.0   Balance sheet total (assets)   1,263 1,444 1,304 1,080 1,258 1,218 391 391   Net Debt   226 361 398 298 210 75.2 -391 -391     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   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   643 657 514 423 768 411 0.0 0.0   Gross profit growth   27.2% 2.2% -21.8% -17.8% 81.7% -46.5% -100.0% 0.0%   Employees   0 1 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)   1,263 1,444 1,304 1,080 1,258 1,218 391 391   Balance sheet change%   3.4% 14.3% -9.7% -17.2% 16.5% -3.2% -67.9% 0.0%   Added value   113.7 181.7 -35.7 -128.2 229.7 -136.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -45 -45 -45 -28 8 -23 -475 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 -1.0 -2.0 1.0 -1.0 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 %   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 (%)   14.2% 24.2% -11.3% -35.7% 27.0% -37.4% 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 %   7.4% 11.8% -4.2% -12.6% 17.7% -12.4% 0.0% 0.0%   ROI %   11.5% 16.8% -5.5% -15.7% 22.9% -17.0% 0.0% 0.0%   ROE %   18.2% 16.2% -10.7% -24.0% 25.1% -21.2% 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 %   47.3% 48.7% 48.4% 46.0% 50.8% 42.4% 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, %   199.1% 198.4% -1,114.8% -232.5% 95.4% -55.3% 0.0% 0.0%   Gearing %   37.9% 51.3% 63.1% 79.1% 43.4% 73.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 8.2% 8.5% 5.6% 5.1% 0.6% 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   1.4 1.4 1.2 0.9 1.2 1.0 0.0 0.0   Current Ratio   1.5 1.5 1.4 1.1 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 94.6 67.1 301.8 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   258.3 329.5 217.4 33.9 155.5 37.9 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  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   0 182 -36 -128 230 -136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 182 -36 -128 220 -136 0 0   EBIT / employee   0 159 -58 -151 207 -154 0 0   Net earnings / employee   0 105 -71 -135 143 -123 0 0