Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. CHRISTENSENS EFTF. HORSENS A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   2.1% 2.7% 3.0% 2.8% 3.6% 1.7% 12.3% 12.1%   Credit score (0-100)   68 61 57 57 52 73 4 4   Credit rating   BBB BB BB BB BB BBB B B   Credit limit (kDKK)   0.4 0.0 0.0 0.0 0.0 11.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,009 17,018 16,737 18,151 18,132 19,275 0.0 0.0   EBITDA   1,279 324 219 411 386 1,228 0.0 0.0   EBIT   1,230 285 187 389 368 1,218 0.0 0.0   Pre-tax profit (PTP)   1,216.6 274.7 200.0 370.0 297.0 1,173.7 0.0 0.0   Net earnings   942.8 210.8 152.0 284.0 227.0 912.2 0.0 0.0   Pre-tax profit without non-rec. items   1,217 275 200 370 297 1,174 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   91.6 51.9 21.0 48.0 30.0 20.0 0.0 0.0   Shareholders equity total   3,099 2,409 2,361 2,495 2,473 3,185 1,785 1,785   Interest-bearing liabilities   342 272 60.0 79.0 90.0 45.1 0.0 0.0   Balance sheet total (assets)   10,062 7,524 9,077 10,855 8,810 11,184 1,785 1,785   Net Debt   -161 -560 -2,496 -2,068 -740 -3,376 -1,785 -1,785     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   18,009 17,018 16,737 18,151 18,132 19,275 0.0 0.0   Gross profit growth   -3.6% -5.5% -1.7% 8.4% -0.1% 6.3% -100.0% 0.0%   Employees   35 32 33 34 35 36 0 0   Employee growth %   -2.8% -8.6% 3.1% 3.0% 2.9% 2.9% -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)   10,062 7,524 9,077 10,855 8,810 11,184 1,785 1,785   Balance sheet change%   0.6% -25.2% 20.6% 19.6% -18.8% 26.9% -84.0% 0.0%   Added value   1,229.8 284.7 187.0 389.0 368.0 1,218.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -299 -79 -63 5 -36 -20 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   6.8% 1.7% 1.1% 2.1% 2.0% 6.3% 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 %   12.3% 3.3% 2.5% 3.9% 3.8% 12.2% 0.0% 0.0%   ROI %   34.8% 9.3% 8.2% 15.6% 14.4% 42.1% 0.0% 0.0%   ROE %   30.2% 7.7% 6.4% 11.7% 9.1% 32.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   31.7% 32.0% 26.4% 24.4% 28.1% 29.1% 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, %   -12.6% -172.8% -1,139.7% -503.2% -191.7% -274.9% 0.0% 0.0%   Gearing %   11.0% 11.3% 2.5% 3.2% 3.6% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.7% 6.6% 27.3% 87.6% 66.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.4 1.4 1.3 1.3 1.3 1.4 0.0 0.0   Current Ratio   1.4 1.5 1.3 1.3 1.4 1.4 0.0 0.0   Cash and cash equivalent   502.8 832.4 2,556.0 2,147.0 830.0 3,421.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,035.5 2,390.1 2,340.0 2,447.0 2,443.0 3,165.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   35 9 6 11 11 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 10 7 12 11 34 0 0   EBIT / employee   35 9 6 11 11 34 0 0   Net earnings / employee   27 7 5 8 6 25 0 0