Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B&R Industrial Automation A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.3% 1.3%   Bankruptcy risk   1.0% 2.9% 1.3% 1.2% 1.3% 1.2% 10.6% 10.6%   Credit score (0-100)   89 60 81 81 80 80 23 23   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   1,121.9 0.0 360.0 480.1 501.0 921.6 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   31,094 32,659 41,754 41,254 48,865 57,370 0.0 0.0   EBITDA   1,620 -421 5,341 5,376 11,251 18,309 0.0 0.0   EBIT   769 -1,182 4,739 4,928 10,866 17,946 0.0 0.0   Pre-tax profit (PTP)   742.0 -1,300.5 4,628.0 4,767.9 10,583.3 18,069.5 0.0 0.0   Net earnings   554.9 -1,030.7 3,650.8 3,713.3 8,238.4 14,090.5 0.0 0.0   Pre-tax profit without non-rec. items   742 -1,300 4,628 4,768 10,583 18,069 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   3,483 2,722 2,212 1,801 1,416 1,362 0.0 0.0   Shareholders equity total   8,233 2,202 5,853 5,915 10,454 16,304 1,204 1,204   Interest-bearing liabilities   13,102 16,151 17,105 14,365 15,901 13,143 0.0 0.0   Balance sheet total (assets)   26,908 25,257 31,333 25,709 33,682 43,856 1,204 1,204   Net Debt   5,987 11,464 8,130 9,901 9,058 5,069 -1,204 -1,204     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   31,094 32,659 41,754 41,254 48,865 57,370 0.0 0.0   Gross profit growth   6.8% 5.0% 27.8% -1.2% 18.4% 17.4% -100.0% 0.0%   Employees   39 45 48 49 47 44 0 0   Employee growth %   14.7% 15.4% 6.7% 2.1% -4.1% -6.4% -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)   26,908 25,257 31,333 25,709 33,682 43,856 1,204 1,204   Balance sheet change%   -5.0% -6.1% 24.1% -18.0% 31.0% 30.2% -97.3% 0.0%   Added value   1,620.5 -420.6 5,340.6 5,376.4 11,314.6 18,308.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,544 -1,522 -1,111 -860 -770 -417 -1,362 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   2.5% -3.6% 11.4% 11.9% 22.2% 31.3% 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 %   2.8% -4.5% 16.7% 17.3% 36.6% 46.6% 0.0% 0.0%   ROI %   3.6% -6.0% 22.9% 22.7% 46.4% 64.4% 0.0% 0.0%   ROE %   7.0% -19.8% 90.6% 63.1% 100.7% 105.3% 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 %   30.6% 8.7% 18.7% 23.0% 31.1% 37.2% 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, %   369.4% -2,725.4% 152.2% 184.2% 80.5% 27.7% 0.0% 0.0%   Gearing %   159.1% 733.4% 292.3% 242.8% 152.1% 80.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.8% 0.7% 1.0% 1.9% 0.1% 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   1.2 1.0 1.1 1.2 1.4 1.5 0.0 0.0   Current Ratio   1.2 1.0 1.1 1.2 1.4 1.5 0.0 0.0   Cash and cash equivalent   7,115.0 4,687.3 8,975.7 4,463.4 6,842.1 8,073.9 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   4,168.0 -864.7 3,361.6 3,835.4 8,854.8 14,718.0 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   42 -9 111 110 241 416 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 -9 111 110 239 416 0 0   EBIT / employee   20 -26 99 101 231 408 0 0   Net earnings / employee   14 -23 76 76 175 320 0 0