Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. HØJRUP HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.8% 1.1% 1.0% 1.0% 0.6% 0.5% 7.4% 7.4%   Credit score (0-100)   92 85 86 87 96 99 33 33   Credit rating   AA A A A AA AAA BB BB   Credit limit (kDKK)   2,079.6 985.7 1,355.6 1,663.5 2,809.8 3,385.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   59.9 406 308 313 191 1,054 0.0 0.0   EBITDA   59.9 406 308 313 191 1,054 0.0 0.0   EBIT   -134 101 5.6 -15.7 -116 751 0.0 0.0   Pre-tax profit (PTP)   576.4 -74.6 271.4 325.6 3,604.2 4,278.0 0.0 0.0   Net earnings   666.9 -30.6 293.3 357.1 3,646.0 3,963.8 0.0 0.0   Pre-tax profit without non-rec. items   576 -74.6 271 326 3,604 4,278 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   14,708 14,613 14,595 14,292 13,988 13,684 0.0 0.0   Shareholders equity total   25,825 25,686 25,869 26,113 29,645 33,491 12,920 12,920   Interest-bearing liabilities   10,831 7,418 7,047 6,741 7,009 4,789 0.0 0.0   Balance sheet total (assets)   37,027 33,970 33,661 33,479 37,221 39,332 12,920 12,920   Net Debt   10,831 7,418 6,945 6,697 6,880 4,358 -12,920 -12,920     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   59.9 406 308 313 191 1,054 0.0 0.0   Gross profit growth   994.7% 577.7% -24.2% 1.6% -38.9% 452.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,027 33,970 33,661 33,479 37,221 39,332 12,920 12,920   Balance sheet change%   3.9% -8.3% -0.9% -0.5% 11.2% 5.7% -67.2% 0.0%   Added value   59.9 406.1 307.6 312.6 212.1 1,054.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,520 -401 -319 -632 -611 -607 -13,684 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -223.8% 24.9% 1.8% -5.0% -60.9% 71.2% 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 %   2.5% 0.8% 1.2% 1.4% 10.6% 11.5% 0.0% 0.0%   ROI %   2.6% 0.8% 1.2% 1.4% 10.6% 11.6% 0.0% 0.0%   ROE %   2.6% -0.1% 1.1% 1.4% 13.1% 12.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   69.7% 75.6% 76.9% 78.0% 79.6% 85.1% 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, %   18,078.5% 1,826.7% 2,257.4% 2,142.1% 3,603.3% 413.3% 0.0% 0.0%   Gearing %   41.9% 28.9% 27.2% 25.8% 23.6% 14.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.8% 2.0% 1.9% 1.9% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.0 0.7 0.4 0.2 0.2 0.5 0.0 0.0   Current Ratio   1.0 0.7 0.4 0.2 0.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 102.8 44.5 128.5 431.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -204.2 -478.1 -905.6 -1,122.8 -1,520.4 -739.4 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0