Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR JENSEN OG NIELSEN 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 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   1.3% 1.3% 1.2% 1.9% 1.0% 1.0% 11.1% 10.8%   Credit score (0-100)   82 81 82 69 86 85 22 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   41.1 30.9 70.8 0.4 152.6 147.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,621 3,544 3,544 2,837 3,696 3,431 0.0 0.0   EBITDA   1,998 698 698 104 595 544 0.0 0.0   EBIT   1,032 690 690 96.3 587 536 0.0 0.0   Pre-tax profit (PTP)   1,022.5 673.6 673.6 74.9 560.0 516.6 0.0 0.0   Net earnings   806.2 522.3 522.3 52.9 435.9 393.8 0.0 0.0   Pre-tax profit without non-rec. items   1,023 674 674 74.9 560 517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   925 909 909 901 893 886 0.0 0.0   Shareholders equity total   1,230 1,290 1,290 833 1,269 1,213 743 743   Interest-bearing liabilities   145 0.0 0.0 41.8 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,164 2,858 2,858 2,064 2,698 2,166 743 743   Net Debt   77.6 -811 -811 -471 -872 -722 -743 -743     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,621 3,544 3,544 2,837 3,696 3,431 0.0 0.0   Gross profit growth   -12.4% -2.1% 0.0% -20.0% 30.3% -7.2% -100.0% 0.0%   Employees   9 8 8 6 7 7 0 0   Employee growth %   -18.2% -11.1% 0.0% -25.0% 16.7% 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)   2,164 2,858 2,858 2,064 2,698 2,166 743 743   Balance sheet change%   -14.1% 32.1% 0.0% -27.8% 30.7% -19.7% -65.7% 0.0%   Added value   1,997.9 697.8 697.8 104.2 594.9 544.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,829 -24 -8 -16 -16 -16 -886 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   28.5% 19.5% 19.5% 3.4% 15.9% 15.6% 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 %   44.6% 27.5% 24.1% 3.9% 24.7% 22.3% 0.0% 0.0%   ROI %   74.4% 49.6% 49.1% 8.4% 53.6% 42.7% 0.0% 0.0%   ROE %   97.5% 41.4% 40.5% 5.0% 41.5% 31.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   56.8% 45.1% 45.1% 40.4% 47.5% 57.1% 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, %   3.9% -116.3% -116.3% -451.6% -146.5% -132.5% 0.0% 0.0%   Gearing %   11.8% 0.0% 0.0% 5.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 22.6% 0.0% 102.9% 129.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.5 1.5 1.0 1.4 1.7 0.0 0.0   Current Ratio   1.3 1.5 1.5 1.0 1.4 1.6 0.0 0.0   Cash and cash equivalent   67.0 811.2 811.2 512.5 871.5 721.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   309.5 625.3 625.3 7.6 517.6 496.6 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 2019/6 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   222 87 87 17 85 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   222 87 87 17 85 78 0 0   EBIT / employee   115 86 86 16 84 77 0 0   Net earnings / employee   90 65 65 9 62 56 0 0