Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. ENGELHARDT 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% 6.1% 6.1%   Bankruptcy risk   8.1% 5.2% 3.3% 3.5% 2.2% 5.0% 11.4% 11.1%   Credit score (0-100)   32 44 54 51 66 43 21 22   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   1,826 1,332 2,531 3,024 3,746 1,791 0.0 0.0   EBITDA   133 306 570 529 589 -561 0.0 0.0   EBIT   104 281 539 495 555 -584 0.0 0.0   Pre-tax profit (PTP)   61.2 249.1 491.4 468.7 514.2 -624.0 0.0 0.0   Net earnings   41.8 190.5 377.5 355.4 398.7 -488.9 0.0 0.0   Pre-tax profit without non-rec. items   61.2 249 491 469 514 -624 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   86.0 33.0 82.2 88.7 54.6 19.7 0.0 0.0   Shareholders equity total   277 467 845 1,200 1,444 755 675 675   Interest-bearing liabilities   100 27.1 0.0 0.0 25.0 417 0.0 0.0   Balance sheet total (assets)   1,327 1,157 2,555 3,132 2,508 1,839 675 675   Net Debt   100 27.0 -665 -268 -96.2 417 -675 -675     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   1,826 1,332 2,531 3,024 3,746 1,791 0.0 0.0   Gross profit growth   -25.6% -27.1% 90.0% 19.5% 23.9% -52.2% -100.0% 0.0%   Employees   4 4 6 7 8 5 0 0   Employee growth %   0.0% 0.0% 50.0% 16.7% 14.3% -37.5% -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)   1,327 1,157 2,555 3,132 2,508 1,839 675 675   Balance sheet change%   -11.3% -12.8% 120.8% 22.6% -19.9% -26.7% -63.3% 0.0%   Added value   133.2 306.0 569.9 529.0 588.8 -560.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 -78 19 -27 -68 -59 -20 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 5.0 5.0 -1.0 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 (%)   5.7% 21.1% 21.3% 16.4% 14.8% -32.6% 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 %   7.4% 22.8% 29.1% 17.6% 19.5% -26.8% 0.0% 0.0%   ROI %   26.4% 64.9% 80.6% 48.7% 40.8% -44.0% 0.0% 0.0%   ROE %   16.3% 51.2% 57.6% 34.8% 30.2% -44.5% 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 %   20.8% 40.4% 33.1% 38.3% 57.6% 41.1% 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, %   75.1% 8.8% -116.7% -50.6% -16.3% -74.3% 0.0% 0.0%   Gearing %   36.2% 5.8% 0.0% 0.0% 1.7% 55.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.6% 54.3% 357.9% 0.0% 286.6% 18.3% 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   0.9 1.2 1.3 1.4 1.8 1.2 0.0 0.0   Current Ratio   1.2 1.6 1.4 1.6 2.3 1.7 0.0 0.0   Cash and cash equivalent   0.1 0.1 664.9 267.7 121.2 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   193.2 434.9 761.2 1,127.3 1,397.9 735.7 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   33 77 95 76 74 -112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 77 95 76 74 -112 0 0   EBIT / employee   26 70 90 71 69 -117 0 0   Net earnings / employee   10 48 63 51 50 -98 0 0