Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. PLAGBORG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.8% 2.5% 2.3% 2.5% 0.7% 0.6% 8.3% 8.3%   Credit score (0-100)   93 62 63 62 93 96 30 30   Credit rating   AA BBB BBB BBB AA AA BB BB   Credit limit (kDKK)   4,758.0 0.2 0.8 0.3 4,959.5 5,027.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   61,275 56,024 58,526 64,764 60,570 70,226 0.0 0.0   EBITDA   23,475 20,868 18,337 22,384 17,390 18,883 0.0 0.0   EBIT   22,378 20,868 18,337 22,384 17,156 18,628 0.0 0.0   Pre-tax profit (PTP)   22,221.8 16,152.0 14,162.0 17,293.0 17,006.0 18,398.0 0.0 0.0   Net earnings   17,311.1 16,152.0 14,162.0 17,293.0 13,241.0 14,331.0 0.0 0.0   Pre-tax profit without non-rec. items   22,222 20,868 18,337 22,384 17,006 18,398 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,432 0.0 0.0 0.0 639 1,181 0.0 0.0   Shareholders equity total   27,311 16,152 24,162 33,293 29,241 30,331 15,500 15,500   Interest-bearing liabilities   7,560 0.0 0.0 0.0 8,807 2,105 0.0 0.0   Balance sheet total (assets)   52,228 58,174 58,568 58,220 68,447 52,681 15,500 15,500   Net Debt   -6,332 0.0 0.0 0.0 -2,269 2,104 -15,500 -15,500     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   61,275 56,024 58,526 64,764 60,570 70,226 0.0 0.0   Gross profit growth   5.3% -8.6% 4.5% 10.7% -6.5% 15.9% -100.0% 0.0%   Employees   79 76 83 85 86 99 0 0   Employee growth %   -2.5% -3.8% 9.2% 2.4% 1.2% 15.1% -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)   52,228 58,174 58,568 58,220 68,447 52,681 15,500 15,500   Balance sheet change%   -3.6% 11.4% 0.7% -0.6% 17.6% -23.0% -70.6% 0.0%   Added value   23,474.8 20,868.0 18,337.0 22,384.0 17,156.0 18,883.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,210 -1,432 0 0 405 287 -1,181 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   36.5% 37.2% 31.3% 34.6% 28.3% 26.5% 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 %   42.1% 37.8% 31.4% 38.3% 27.1% 30.8% 0.0% 0.0%   ROI %   65.2% 44.9% 31.4% 38.3% 35.7% 52.9% 0.0% 0.0%   ROE %   66.5% 74.3% 70.3% 60.2% 42.3% 48.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   52.3% 100.0% 100.0% 100.0% 42.7% 57.6% 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, %   -27.0% 0.0% 0.0% 0.0% -13.0% 11.1% 0.0% 0.0%   Gearing %   27.7% 0.0% 0.0% 0.0% 30.1% 6.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 0.0% 0.0% 3.6% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.4 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   2.0 0.0 0.0 0.0 1.7 2.3 0.0 0.0   Cash and cash equivalent   13,892.1 0.0 0.0 0.0 11,076.0 1.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   25,078.8 0.0 0.0 0.0 27,802.0 28,371.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   297 275 221 263 199 191 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   297 275 221 263 202 191 0 0   EBIT / employee   283 275 221 263 199 188 0 0   Net earnings / employee   219 213 171 203 154 145 0 0