Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORD DÆK DIG 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 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% 1.1% 1.1%   Bankruptcy risk   1.9% 4.0% 2.0% 3.1% 5.2% 3.0% 8.6% 8.6%   Credit score (0-100)   72 51 69 54 42 56 28 28   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.4 0.0 1.7 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   1,123 835 8,661 570 513 1,144 0.0 0.0   EBITDA   362 86.3 7,395 -483 -815 -102 0.0 0.0   EBIT   332 56.6 7,257 -712 -1,057 -352 0.0 0.0   Pre-tax profit (PTP)   185.4 -109.7 7,160.0 -784.5 -1,126.3 -413.8 0.0 0.0   Net earnings   142.8 -91.8 5,606.3 -612.5 -889.8 -372.8 0.0 0.0   Pre-tax profit without non-rec. items   185 -110 7,160 -785 -1,126 -414 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   3,476 3,447 8,010 7,968 7,798 7,598 0.0 0.0   Shareholders equity total   1,080 988 6,594 5,982 5,092 4,719 4,219 4,219   Interest-bearing liabilities   2,556 0.0 86.0 86.9 86.9 88.8 0.0 0.0   Balance sheet total (assets)   3,887 3,808 11,231 10,203 8,842 8,298 4,219 4,219   Net Debt   2,547 -12.0 -2,157 -1,690 -622 -362 -4,219 -4,219     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   1,123 835 8,661 570 513 1,144 0.0 0.0   Gross profit growth   3.7% -25.6% 937.2% -93.4% -10.1% 123.0% -100.0% 0.0%   Employees   3 3 4 4 4 4 0 0   Employee growth %   4.1% -4.4% 54.6% 0.0% 0.0% -3.7% -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)   3,887 3,808 11,231 10,203 8,842 8,298 4,219 4,219   Balance sheet change%   1.0% -2.0% 194.9% -9.2% -13.3% -6.2% -49.2% 0.0%   Added value   362.1 86.3 7,395.1 -483.2 -828.6 -102.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -59 -59 4,425 -271 -412 -450 -7,598 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 -1.0 -2.0 -3.0 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 (%)   29.6% 6.8% 83.8% -124.8% -206.1% -30.8% 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 %   8.6% 1.5% 96.5% -6.6% -11.1% -4.1% 0.0% 0.0%   ROI %   9.4% 2.0% 121.9% -7.4% -12.4% -4.6% 0.0% 0.0%   ROE %   14.2% -8.9% 147.9% -9.7% -16.1% -7.6% 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 %   27.8% 25.9% 58.7% 58.6% 57.6% 56.9% 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, %   703.3% -13.9% -29.2% 349.7% 76.2% 354.1% 0.0% 0.0%   Gearing %   236.7% 0.0% 1.3% 1.5% 1.7% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 13.0% 225.5% 84.7% 80.7% 72.3% 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   0.2 0.2 2.4 2.0 1.0 0.7 0.0 0.0   Current Ratio   0.2 0.2 2.4 2.0 1.0 0.7 0.0 0.0   Cash and cash equivalent   9.7 12.0 2,242.5 1,776.9 708.5 450.6 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   -1,325.8 -1,494.1 1,862.8 1,117.0 11.0 -292.4 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   129 32 1,780 -116 -199 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 32 1,780 -116 -196 -26 0 0   EBIT / employee   118 21 1,747 -171 -255 -88 0 0   Net earnings / employee   51 -34 1,350 -147 -214 -93 0 0