Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORNERUPS 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% 1.2% 1.2%   Bankruptcy risk   11.5% 6.1% 2.2% 2.0% 1.1% 33.2% 15.7% 15.4%   Credit score (0-100)   22 40 65 67 84 0 12 13   Credit rating   BB BBB BBB A A C BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.5 368.1 -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   10,442 10,181 9,595 9,729 12,238 8,008 0.0 0.0   EBITDA   -323 1,302 1,527 1,081 3,182 -2,033 0.0 0.0   EBIT   -976 977 1,358 980 3,078 -2,111 0.0 0.0   Pre-tax profit (PTP)   -934.1 1,118.2 1,302.3 906.8 3,032.0 -2,162.8 0.0 0.0   Net earnings   -790.5 871.9 1,015.3 706.2 2,369.8 -1,700.5 0.0 0.0   Pre-tax profit without non-rec. items   -934 1,118 1,302 907 3,032 -2,163 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   535 632 323 239 158 94.2 0.0 0.0   Shareholders equity total   -181 691 1,707 1,213 2,870 -1,200 -1,700 -1,700   Interest-bearing liabilities   6.6 188 5.5 4.2 47.5 123 1,708 1,708   Balance sheet total (assets)   4,750 6,676 8,722 6,888 8,344 3,450 7.1 7.1   Net Debt   -1,132 188 -4,621 -3,802 -3,959 -461 1,708 1,708     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   10,442 10,181 9,595 9,729 12,238 8,008 0.0 0.0   Gross profit growth   -14.0% -2.5% -5.8% 1.4% 25.8% -34.6% -100.0% 0.0%   Employees   24 20 17 17 16 17 0 0   Employee growth %   4.3% -16.7% -15.0% 0.0% -5.9% 6.3% -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)   4,750 6,676 8,722 6,888 8,344 3,450 7 7   Balance sheet change%   -44.5% 40.5% 30.6% -21.0% 21.1% -58.7% -99.8% 0.0%   Added value   -322.6 1,301.7 1,526.7 1,080.9 3,179.7 -2,032.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,182 -263 -503 -210 -209 -157 -94 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -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 (%)   -9.3% 9.6% 14.1% 10.1% 25.2% -26.4% 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 %   -13.7% 19.3% 18.1% 12.6% 40.5% -31.5% 0.0% 0.0%   ROI %   -78.2% 135.1% 67.0% 39.4% 107.7% -114.2% 0.0% 0.0%   ROE %   -24.5% 32.0% 84.7% 48.4% 116.1% -53.8% 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 %   -3.7% 11.0% 19.8% 19.3% 34.4% -25.8% -99.6% -99.6%   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, %   350.9% 14.5% -302.7% -351.7% -124.4% 22.7% 0.0% 0.0%   Gearing %   -3.7% 27.2% 0.3% 0.3% 1.7% -10.2% -100.4% -100.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   190.3% 0.6% 93.8% 1,501.7% 189.3% 19.7% 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   0.8 1.2 1.4 1.6 2.0 0.9 0.0 0.0   Current Ratio   0.9 1.1 1.4 1.4 2.0 0.9 0.0 0.0   Cash and cash equivalent   1,138.5 0.0 4,626.8 3,805.8 4,006.3 583.2 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   -700.1 388.3 2,322.4 1,862.1 3,966.2 -410.0 -853.8 -853.8   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   -13 65 90 64 199 -120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 65 90 64 199 -120 0 0   EBIT / employee   -41 49 80 58 192 -124 0 0   Net earnings / employee   -33 44 60 42 148 -100 0 0