Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bording EL 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  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% 2.0% 2.0%   Bankruptcy risk   4.0% 6.3% 6.9% 6.0% 9.1% 8.0% 17.3% 17.3%   Credit score (0-100)   51 39 35 37 26 29 9 9   Credit rating   BBB BBB BBB BBB BB BB BB BB   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)  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   469 360 411 429 251 402 0.0 0.0   EBITDA   150 -19.8 60.7 62.1 -127 39.6 0.0 0.0   EBIT   150 -60.4 -13.2 -21.7 -211 -44.2 0.0 0.0   Pre-tax profit (PTP)   148.8 -83.0 -31.4 -33.7 -236.6 -65.1 0.0 0.0   Net earnings   115.4 -65.0 -24.9 -26.0 -186.4 -49.9 0.0 0.0   Pre-tax profit without non-rec. items   149 -83.0 -31.4 -33.7 -237 -65.1 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   0.0 329 255 221 137 53.1 0.0 0.0   Shareholders equity total   262 197 172 146 -40.4 -90.3 -170 -170   Interest-bearing liabilities   27.8 429 361 249 335 321 170 170   Balance sheet total (assets)   403 796 755 626 533 506 0.0 0.0   Net Debt   27.8 429 361 249 319 321 170 170     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   469 360 411 429 251 402 0.0 0.0   Gross profit growth   44.4% -23.1% 14.0% 4.4% -41.4% 60.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   403 796 755 626 533 506 0 0   Balance sheet change%   37.3% 97.5% -5.2% -17.1% -14.9% -5.1% -100.0% 0.0%   Added value   150.2 -19.8 60.7 62.1 -126.9 39.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 288 -148 -118 -168 -168 -53 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 -3.0 -4.0 -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 (%)   32.0% -16.8% -3.2% -5.1% -83.8% -11.0% 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 %   43.1% -10.1% -1.7% -3.1% -35.1% -7.6% 0.0% 0.0%   ROI %   65.9% -13.2% -2.3% -4.7% -57.8% -13.5% 0.0% 0.0%   ROE %   56.5% -28.3% -13.5% -16.4% -54.9% -9.6% 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 %   64.9% 24.7% 22.8% 23.3% -7.0% -15.2% -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, %   18.5% -2,168.4% 595.2% 401.0% -251.1% 811.7% 0.0% 0.0%   Gearing %   10.6% 218.0% 209.9% 170.5% -828.0% -355.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 9.9% 4.6% 3.9% 8.9% 6.4% 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   1.0 0.4 0.4 0.3 0.2 0.3 0.0 0.0   Current Ratio   2.8 1.0 1.0 0.9 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 16.0 0.0 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   256.9 -12.2 -7.1 -38.6 -194.3 -160.5 -85.2 -85.2   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   150 -20 61 62 -127 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   150 -20 61 62 -127 40 0 0   EBIT / employee   150 -60 -13 -22 -211 -44 0 0   Net earnings / employee   115 -65 -25 -26 -186 -50 0 0