Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BREDSGAARD BYG & MONTAGE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0%   Bankruptcy risk   5.2% 11.0% 16.8% 22.5% 21.6% 20.5% 20.3% 18.0%   Credit score (0-100)   44 23 11 4 4 4 4 8   Credit rating   BBB BB BB B B B B B   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   138 -28.8 32.6 551 575 591 0.0 0.0   EBITDA   -302 -1,118 -40.6 477 345 281 0.0 0.0   EBIT   -410 -1,133 -45.6 473 341 277 0.0 0.0   Pre-tax profit (PTP)   -514.4 -1,202.3 -860.4 -162.2 -167.2 207.3 0.0 0.0   Net earnings   -514.4 -1,202.3 -860.4 -162.2 -167.2 148.0 0.0 0.0   Pre-tax profit without non-rec. items   -514 -1,202 -860 -162 -167 207 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,758 227 43.5 29.5 25.5 21.5 0.0 0.0   Shareholders equity total   1,449 247 -614 -776 -943 -795 -1,045 -1,045   Interest-bearing liabilities   4,070 500 507 608 766 669 1,045 1,045   Balance sheet total (assets)   5,984 1,011 43.5 29.5 26.3 22.3 0.0 0.0   Net Debt   4,059 165 507 608 766 669 1,045 1,045     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   138 -28.8 32.6 551 575 591 0.0 0.0   Gross profit growth   -40.3% 0.0% 0.0% 1,590.9% 4.3% 2.8% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   5,984 1,011 44 30 26 22 0 0   Balance sheet change%   -10.7% -83.1% -95.7% -32.2% -11.0% -15.2% -100.0% 0.0%   Added value   -409.6 -1,132.8 -45.6 472.7 341.3 276.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -214 -4,546 -188 -18 -8 -8 -22 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -296.6% 3,938.6% -139.9% 85.8% 59.4% 46.8% 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 %   -6.4% -32.2% -2.7% 71.5% 46.6% 45.0% 0.0% 0.0%   ROI %   -6.9% -36.0% -3.6% 93.8% 60.1% 56.1% 0.0% 0.0%   ROE %   -30.1% -141.8% -592.7% -444.3% -599.8% 609.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   32.6% 73.9% -72.3% -90.3% -94.4% -93.0% -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, %   -1,342.3% -14.7% -1,249.7% 127.5% 221.9% 238.4% 0.0% 0.0%   Gearing %   280.9% 202.6% -82.7% -78.3% -81.2% -84.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.3% 166.3% 122.9% 84.5% 27.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 2.8 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.7 3.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   11.1 335.2 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -574.9 520.3 -157.1 -305.2 -468.5 -257.2 -522.5 -522.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -205 -1,133 -46 473 341 277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -151 -1,118 -41 477 345 281 0 0   EBIT / employee   -205 -1,133 -46 473 341 277 0 0   Net earnings / employee   -257 -1,202 -860 -162 -167 148 0 0