Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. DAHL EJENDOMME 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.4% 1.4% 1.4% 1.4% 1.6% 7.9% 7.8%   Credit score (0-100)   78 78 77 77 76 74 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   90.4 170.0 188.7 171.7 150.7 47.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,766 1,766 1,804 1,804 1,794 1,669 0.0 0.0   EBITDA   1,107 907 880 892 821 721 0.0 0.0   EBIT   1,107 907 880 892 821 721 0.0 0.0   Pre-tax profit (PTP)   1,137.4 958.8 1,008.0 1,052.2 1,010.3 1,574.4 0.0 0.0   Net earnings   887.2 747.9 786.2 820.7 785.1 1,228.0 0.0 0.0   Pre-tax profit without non-rec. items   1,137 959 1,008 1,052 1,010 1,574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11,718 13,051 12,252 11,402 10,603 10,199 0.0 0.0   Shareholders equity total   20,312 21,182 22,083 23,114 23,941 25,159 21,800 21,800   Interest-bearing liabilities   10,919 10,214 7,532 5,828 4,800 3,738 0.0 0.0   Balance sheet total (assets)   34,405 33,839 32,068 31,378 31,149 31,965 21,800 21,800   Net Debt   10,892 10,140 7,498 5,793 4,764 3,703 -21,800 -21,800     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,766 1,766 1,804 1,804 1,794 1,669 0.0 0.0   Gross profit growth   0.0% -0.0% 2.2% -0.0% -0.5% -7.0% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   34,405 33,839 32,068 31,378 31,149 31,965 21,800 21,800   Balance sheet change%   -1.6% -1.6% -5.2% -2.2% -0.7% 2.6% -31.8% 0.0%   Added value   1,107.3 907.5 879.9 892.1 821.5 720.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -552 1,333 -799 -850 -799 -404 -7,469 -2,859   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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   62.7% 51.4% 48.8% 49.5% 45.8% 43.2% 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 %   4.5% 4.0% 4.0% 4.1% 3.9% 5.7% 0.0% 0.0%   ROI %   4.6% 4.0% 4.0% 4.1% 4.0% 5.8% 0.0% 0.0%   ROE %   4.5% 3.6% 3.6% 3.6% 3.3% 5.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   59.0% 62.6% 68.9% 73.7% 76.9% 78.7% 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, %   983.6% 1,117.4% 852.1% 649.4% 579.9% 513.9% 0.0% 0.0%   Gearing %   53.8% 48.2% 34.1% 25.2% 20.0% 14.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.7% 3.3% 3.6% 4.1% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.6 2.8 3.6 4.2 4.8 5.6 0.0 0.0   Current Ratio   2.6 2.8 3.6 4.2 4.8 5.6 0.0 0.0   Cash and cash equivalent   26.8 73.5 34.6 35.0 35.9 35.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   13,985.3 13,362.6 14,234.7 15,201.2 16,262.7 17,868.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,107 907 880 892 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,107 907 880 892 0 0 0 0   EBIT / employee   1,107 907 880 892 0 0 0 0   Net earnings / employee   887 748 786 821 0 0 0 0