Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. CHRISTENSEN ENTREPRENØR OG VOGNMANDSFORRETNING ApS 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% 1.5% 9.9%   Bankruptcy risk   1.0% 0.7% 0.6% 0.8% 0.8% 1.1% 11.6% 9.2%   Credit score (0-100)   87 96 97 90 93 83 21 27   Credit rating   A AA AA A AA A BB BB   Credit limit (kDKK)   296.0 667.1 1,020.9 516.4 609.1 256.4 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   8,636 9,369 12,216 10,867 11,856 9,963 0.0 0.0   EBITDA   1,328 2,019 3,678 3,120 2,444 1,501 0.0 0.0   EBIT   547 1,197 3,037 2,358 1,311 425 0.0 0.0   Pre-tax profit (PTP)   320.3 925.4 2,841.0 2,178.2 1,081.8 150.3 0.0 0.0   Net earnings   240.5 693.7 2,196.3 1,664.3 842.6 117.3 0.0 0.0   Pre-tax profit without non-rec. items   320 925 2,841 2,178 1,082 150 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   6,728 6,683 7,811 7,804 6,252 6,671 0.0 0.0   Shareholders equity total   4,095 4,681 6,766 3,274 3,916 3,834 3,609 3,609   Interest-bearing liabilities   3,124 4,155 2,129 5,824 5,456 4,909 0.0 0.0   Balance sheet total (assets)   9,699 11,105 14,242 12,299 12,332 11,057 3,609 3,609   Net Debt   3,124 4,155 2,129 5,824 5,456 4,909 -3,609 -3,609     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   8,636 9,369 12,216 10,867 11,856 9,963 0.0 0.0   Gross profit growth   -3.5% 8.5% 30.4% -11.0% 9.1% -16.0% -100.0% 0.0%   Employees   19 19 22 20 21 18 0 0   Employee growth %   0.0% 0.0% 15.8% -9.1% 5.0% -14.3% -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)   9,699 11,105 14,242 12,299 12,332 11,057 3,609 3,609   Balance sheet change%   15.7% 14.5% 28.2% -13.6% 0.3% -10.3% -67.4% 0.0%   Added value   1,327.9 2,019.3 3,677.7 3,119.5 2,072.2 1,501.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   864 -867 488 -768 -2,685 -657 -6,671 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 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 (%)   6.3% 12.8% 24.9% 21.7% 11.1% 4.3% 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 %   6.1% 11.5% 24.0% 17.8% 10.9% 3.8% 0.0% 0.0%   ROI %   8.2% 14.4% 33.1% 25.0% 13.6% 4.6% 0.0% 0.0%   ROE %   6.0% 15.8% 38.4% 33.2% 23.4% 3.0% 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 %   42.2% 42.1% 47.5% 26.6% 31.8% 34.7% 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, %   235.2% 205.7% 57.9% 186.7% 223.2% 326.9% 0.0% 0.0%   Gearing %   76.3% 88.8% 31.5% 177.9% 139.3% 128.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 7.5% 6.3% 4.6% 4.5% 5.6% 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   0.4 0.7 1.0 0.7 1.2 1.0 0.0 0.0   Current Ratio   0.5 0.8 1.0 0.8 1.2 1.1 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 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   -1,869.6 -982.5 152.6 -946.8 918.9 391.3 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   70 106 167 156 99 83 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 106 167 156 116 83 0 0   EBIT / employee   29 63 138 118 62 24 0 0   Net earnings / employee   13 37 100 83 40 7 0 0