Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIRKELAND 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   2.1% 1.0% 0.7% 0.7% 0.9% 3.1% 11.2% 11.2%   Credit score (0-100)   69 89 94 95 90 56 22 22   Credit rating   A A AA AA A BBB BB BB   Credit limit (kDKK)   0.6 1,154.0 2,024.9 2,259.9 2,361.0 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   1,021 1,823 1,542 2,040 1,189 42,886 0.0 0.0   EBITDA   961 1,761 1,475 1,974 1,129 40,710 0.0 0.0   EBIT   189 1,027 778 1,290 464 40,553 0.0 0.0   Pre-tax profit (PTP)   -2,167.3 8,678.3 3,942.1 2,207.1 -22.9 38,015.8 0.0 0.0   Net earnings   -2,252.2 8,412.9 3,967.6 1,285.5 -5.8 31,006.2 0.0 0.0   Pre-tax profit without non-rec. items   -2,167 8,678 3,942 2,207 -22.9 38,016 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   41,587 40,919 40,271 39,591 47,529 243 0.0 0.0   Shareholders equity total   9,086 17,459 21,454 23,132 30,223 32,465 965 965   Interest-bearing liabilities   42,788 40,389 38,459 37,044 35,682 316 0.0 0.0   Balance sheet total (assets)   55,410 61,726 63,679 64,616 71,687 39,489 965 965   Net Debt   42,788 40,389 38,459 37,044 34,909 -19,658 -965 -965     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   1,021 1,823 1,542 2,040 1,189 42,886 0.0 0.0   Gross profit growth   -41.3% 78.6% -15.4% 32.3% -41.7% 3,508.1% -100.0% 0.0%   Employees   0 0 0 0 0 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)   55,410 61,726 63,679 64,616 71,687 39,489 965 965   Balance sheet change%   -4.5% 11.4% 3.2% 1.5% 10.9% -44.9% -97.6% 0.0%   Added value   961.0 1,760.8 1,475.4 1,974.3 1,148.2 40,710.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,288 -1,502 -1,227 -3,207 2,410 -11,963 -29,008 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 2018/12 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 (%)   18.5% 56.3% 50.4% 63.2% 39.0% 94.6% 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 %   -2.7% 15.7% 8.0% 4.9% 1.2% 68.9% 0.0% 0.0%   ROI %   -2.8% 16.1% 8.1% 5.0% 1.3% 74.0% 0.0% 0.0%   ROE %   -22.0% 63.4% 20.4% 5.8% -0.0% 98.9% 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 %   16.4% 28.3% 33.7% 35.8% 42.2% 82.2% 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, %   4,452.4% 2,293.8% 2,606.8% 1,876.4% 3,093.1% -48.3% 0.0% 0.0%   Gearing %   470.9% 231.3% 179.3% 160.1% 118.1% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.3% 2.6% 2.5% 2.4% 1.4% 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   2.8 4.7 5.7 7.9 10.3 5.5 0.0 0.0   Current Ratio   3.1 5.1 5.7 7.9 10.3 5.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 772.9 19,974.3 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   9,046.7 14,498.6 14,038.6 20,102.8 21,474.1 31,857.2 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 0 0 0 0 40,710 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 40,710 0 0   EBIT / employee   0 0 0 0 0 40,553 0 0   Net earnings / employee   0 0 0 0 0 31,006 0 0