Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJARNE PEDERSEN A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.7% 0.6% 0.5% 0.5% 0.6% 7.7% 7.7%   Credit score (0-100)   94 96 98 98 98 97 32 32   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   2,033.1 2,229.4 1,960.7 3,491.3 4,311.6 3,730.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,280 5,758 5,870 5,901 6,026 6,110 0.0 0.0   EBITDA   5,280 5,758 5,870 5,901 6,026 6,110 0.0 0.0   EBIT   6,380 5,958 6,670 13,001 12,426 6,410 0.0 0.0   Pre-tax profit (PTP)   3,160.8 3,598.4 2,821.5 10,776.3 10,049.8 3,759.7 0.0 0.0   Net earnings   2,464.8 2,750.4 2,208.1 8,586.3 7,838.8 2,932.7 0.0 0.0   Pre-tax profit without non-rec. items   3,161 3,598 2,822 10,776 10,050 3,760 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   91,400 91,600 92,400 99,500 105,900 106,200 0.0 0.0   Shareholders equity total   19,007 20,162 16,242 29,023 37,472 34,625 19,858 19,858   Interest-bearing liabilities   64,377 63,042 61,172 58,901 54,634 52,495 0.0 0.0   Balance sheet total (assets)   110,639 112,836 105,362 109,724 112,228 107,646 19,858 19,858   Net Debt   64,377 63,042 61,172 58,901 54,634 52,495 -19,858 -19,858     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,280 5,758 5,870 5,901 6,026 6,110 0.0 0.0   Gross profit growth   -5.1% 9.1% 1.9% 0.5% 2.1% 1.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   110,639 112,836 105,362 109,724 112,228 107,646 19,858 19,858   Balance sheet change%   8.4% 2.0% -6.6% 4.1% 2.3% -4.1% -81.6% 0.0%   Added value   6,379.9 5,958.1 6,669.7 13,000.8 12,426.1 6,409.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,100 200 800 7,100 6,400 300 -106,200 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   120.8% 103.5% 113.6% 220.3% 206.2% 104.9% 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 %   5.6% 5.7% 5.1% 12.4% 11.5% 6.0% 0.0% 0.0%   ROI %   6.2% 6.9% 6.2% 14.2% 12.2% 6.2% 0.0% 0.0%   ROE %   15.9% 14.0% 12.1% 37.9% 23.6% 8.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   17.3% 18.0% 15.6% 26.7% 33.4% 32.2% 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, %   1,219.3% 1,094.8% 1,042.2% 998.2% 906.6% 859.2% 0.0% 0.0%   Gearing %   338.7% 312.7% 376.6% 202.9% 145.8% 151.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.3% 4.4% 4.3% 4.8% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.1 1.4 0.3 0.5 0.9 0.2 0.0 0.0   Current Ratio   0.9 1.2 0.3 0.5 0.9 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -630.8 1,575.3 -6,056.5 -4,645.8 -383.6 -4,776.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0