Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. LUND, BALLUM A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.6% 0.5% 5.7% 5.3%   Credit score (0-100)   0 0 0 0 97 99 39 41   Credit rating   N/A N/A N/A N/A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 5,665.5 5,098.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 38,339 23,099 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 30,984 15,004 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 26,885 9,877 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 24,599.8 8,109.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 26,982.3 6,201.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 24,600 8,109 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 125,985 131,313 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 40,573 43,037 25,289 25,289   Interest-bearing liabilities   0.0 0.0 0.0 0.0 79,206 76,601 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 164,382 163,171 25,289 25,289   Net Debt   0.0 0.0 0.0 0.0 78,897 76,601 -25,282 -25,282     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 0.0 0.0 38,339 23,099 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -39.8% -100.0% 0.0%   Employees   0 0 0 0 18 18 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)   0 0 0 0 164,382 163,171 25,289 25,289   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -0.7% -84.5% 0.0%   Added value   0.0 0.0 0.0 0.0 26,884.7 15,004.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 101,745 24,092 -118,634 -16,422   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 0.0% 0.0% 0.0% 70.1% 42.8% 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 %   0.0% 0.0% 0.0% 0.0% 16.5% 6.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 20.1% 7.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 66.5% 14.8% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 24.7% 26.4% 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, %   0.0% 0.0% 0.0% 0.0% 254.6% 510.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 195.2% 178.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.3% 2.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.3 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.0 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 309.4 0.1 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 0.0 0.0 -742.2 -7,396.4 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  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,494 834 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,721 834 0 0   EBIT / employee   0 0 0 0 1,494 549 0 0   Net earnings / employee   0 0 0 0 1,499 345 0 0