Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BNR 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.8% 0.6% 0.9% 0.9% 1.3% 1.0% 8.6% 8.4%   Credit score (0-100)   92 98 88 87 80 84 29 29   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   1,336.3 1,220.6 909.9 886.0 253.9 980.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,179 16,774 15,346 14,123 16,001 15,329 0.0 0.0   EBITDA   6,132 4,614 5,799 4,311 7,996 6,653 0.0 0.0   EBIT   5,863 4,328 5,505 4,286 7,988 6,653 0.0 0.0   Pre-tax profit (PTP)   5,868.2 4,281.2 5,417.1 4,191.0 7,990.9 6,771.9 0.0 0.0   Net earnings   4,601.6 3,337.2 4,210.4 3,266.9 6,230.4 5,269.7 0.0 0.0   Pre-tax profit without non-rec. items   5,868 4,281 5,417 4,191 7,991 6,772 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   564 328 33.9 8.5 0.0 0.0 0.0 0.0   Shareholders equity total   7,930 5,268 6,178 5,445 8,475 9,745 4,245 4,245   Interest-bearing liabilities   0.0 2,054 1,041 1,041 1,042 1,084 0.0 0.0   Balance sheet total (assets)   10,400 11,626 11,098 9,678 13,021 14,682 4,245 4,245   Net Debt   -7,249 -2,039 -2,582 -6,169 -5,636 -5,548 -4,245 -4,245     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,179 16,774 15,346 14,123 16,001 15,329 0.0 0.0   Gross profit growth   -14.8% 27.3% -8.5% -8.0% 13.3% -4.2% -100.0% 0.0%   Employees   10 10 10 10 10 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 10.0% -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)   10,400 11,626 11,098 9,678 13,021 14,682 4,245 4,245   Balance sheet change%   -19.0% 11.8% -4.5% -12.8% 34.5% 12.8% -71.1% 0.0%   Added value   6,132.2 4,613.9 5,799.3 4,311.4 8,013.3 6,653.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -503 -522 -588 -51 -17 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   44.5% 25.8% 35.9% 30.3% 49.9% 43.4% 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 %   50.5% 39.4% 48.5% 41.3% 71.2% 49.5% 0.0% 0.0%   ROI %   71.2% 50.8% 64.4% 57.7% 96.8% 65.1% 0.0% 0.0%   ROE %   56.6% 50.6% 73.6% 56.2% 89.5% 57.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   76.3% 45.3% 55.7% 56.3% 65.1% 66.4% 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, %   -118.2% -44.2% -44.5% -143.1% -70.5% -83.4% 0.0% 0.0%   Gearing %   0.0% 39.0% 16.9% 19.1% 12.3% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.7% 5.7% 9.2% 8.2% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.2 2.4 3.4 3.6 4.7 4.5 0.0 0.0   Current Ratio   4.2 2.4 3.4 3.6 4.7 4.5 0.0 0.0   Cash and cash equivalent   7,249.4 4,093.0 3,623.0 7,210.8 6,678.4 6,631.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,457.8 6,516.3 7,798.7 6,935.6 10,183.1 11,360.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   613 461 580 431 801 605 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   613 461 580 431 800 605 0 0   EBIT / employee   586 433 551 429 799 605 0 0   Net earnings / employee   460 334 421 327 623 479 0 0