Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brogaard Fårevejle 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% 0.5% 0.5%   Bankruptcy risk   0.6% 0.8% 0.6% 0.5% 1.5% 2.6% 8.2% 8.2%   Credit score (0-100)   97 92 98 98 75 60 30 30   Credit rating   AA AA AA AA A BBB BB BB   Credit limit (kDKK)   2,640.2 2,158.8 2,712.8 1,904.9 41.8 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   10,283 9,239 9,445 8,603 6,543 7,462 0.0 0.0   EBITDA   3,410 2,316 3,546 4,300 1,977 2,460 0.0 0.0   EBIT   1,215 156 1,384 2,094 -286 -4,451 0.0 0.0   Pre-tax profit (PTP)   402.0 -516.7 893.1 1,678.4 -739.8 -5,752.2 0.0 0.0   Net earnings   279.9 -356.4 551.2 1,309.2 -612.1 -5,057.3 0.0 0.0   Pre-tax profit without non-rec. items   402 -517 893 1,678 -740 -5,752 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   54,041 54,618 53,804 42,715 41,781 36,736 0.0 0.0   Shareholders equity total   25,067 24,710 25,261 16,781 12,169 7,111 6,611 6,611   Interest-bearing liabilities   31,920 32,414 3,754 3,203 4,372 4,304 0.0 0.0   Balance sheet total (assets)   68,350 67,352 67,203 55,809 53,353 46,284 6,611 6,611   Net Debt   31,916 32,400 3,753 3,135 4,371 4,304 -6,611 -6,611     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   10,283 9,239 9,445 8,603 6,543 7,462 0.0 0.0   Gross profit growth   4.5% -10.2% 2.2% -8.9% -23.9% 14.1% -100.0% 0.0%   Employees   17 15 14 15 15 15 0 0   Employee growth %   0.0% -11.8% -6.7% 7.1% 0.0% 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)   68,350 67,352 67,203 55,809 53,353 46,284 6,611 6,611   Balance sheet change%   8.6% -1.5% -0.2% -17.0% -4.4% -13.2% -85.7% 0.0%   Added value   3,409.9 2,315.7 3,545.6 4,299.8 1,919.4 2,459.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,690 -1,795 -3,188 -13,503 -3,414 -12,355 -36,736 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 -1.0 -2.0 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 (%)   11.8% 1.7% 14.7% 24.3% -4.4% -59.6% 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 %   1.9% 0.2% 2.1% 3.4% -0.3% -8.9% 0.0% 0.0%   ROI %   1.9% 0.2% 2.2% 3.6% -0.4% -9.4% 0.0% 0.0%   ROE %   1.1% -1.4% 2.2% 6.2% -4.2% -52.5% 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 %   40.7% 36.7% 37.6% 30.1% 22.8% 15.4% 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, %   936.0% 1,399.1% 105.8% 72.9% 221.1% 175.0% 0.0% 0.0%   Gearing %   127.3% 131.2% 14.9% 19.1% 35.9% 60.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.1% 2.9% 12.0% 14.7% 30.1% 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   4.2 0.3 0.4 0.4 0.5 0.5 0.0 0.0   Current Ratio   11.3 1.5 1.8 2.2 1.5 1.4 0.0 0.0   Cash and cash equivalent   4.2 14.7 0.9 67.1 0.9 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   11,899.4 3,682.5 5,390.0 6,716.3 3,526.5 2,427.9 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   201 154 253 287 128 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   201 154 253 287 132 164 0 0   EBIT / employee   71 10 99 140 -19 -297 0 0   Net earnings / employee   16 -24 39 87 -41 -337 0 0