Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bredballe Kloakservice 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.8% 5.7% 4.4% 5.2% 3.3% 18.9% 18.9%   Credit score (0-100)   0 52 40 46 42 54 7 7   Credit rating   N/A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 839 575 658 530 642 0.0 0.0   EBITDA   0.0 388 -27.4 191 57.4 123 0.0 0.0   EBIT   0.0 343 -71.7 150 12.7 81.5 0.0 0.0   Pre-tax profit (PTP)   0.0 330.3 -78.3 149.7 12.0 80.9 0.0 0.0   Net earnings   0.0 253.6 -54.7 99.6 4.3 61.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 330 -78.3 150 12.0 80.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 255 251 210 222 181 0.0 0.0   Shareholders equity total   0.0 304 138 238 242 304 254 254   Interest-bearing liabilities   0.0 69.6 210 80.7 80.7 80.7 0.0 0.0   Balance sheet total (assets)   0.0 692 543 473 453 562 254 254   Net Debt   0.0 -303 18.1 -136 -62.2 -188 -254 -254     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 839 575 658 530 642 0.0 0.0   Gross profit growth   0.0% 0.0% -31.5% 14.4% -19.4% 21.1% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 692 543 473 453 562 254 254   Balance sheet change%   0.0% 0.0% -21.5% -12.9% -4.2% 24.0% -54.8% 0.0%   Added value   0.0 387.8 -27.4 190.9 53.3 122.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 210 -48 -81 -34 -82 -181 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 40.9% -12.5% 22.8% 2.4% 12.7% 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 %   0.0% 49.6% -11.6% 29.6% 2.9% 15.9% 0.0% 0.0%   ROI %   0.0% 69.6% -17.1% 43.0% 3.8% 21.0% 0.0% 0.0%   ROE %   0.0% 83.5% -24.8% 53.0% 1.8% 22.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 43.9% 25.4% 50.3% 53.4% 54.1% 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, %   0.0% -78.3% -66.2% -71.4% -108.4% -153.2% 0.0% 0.0%   Gearing %   0.0% 22.9% 151.7% 33.9% 33.3% 26.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 35.9% 4.7% 0.4% 2.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 0.7 1.3 1.3 1.8 0.0 0.0   Current Ratio   0.0 1.6 0.7 1.3 1.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 373.1 191.6 216.9 142.9 268.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 167.9 -112.8 60.1 54.1 171.1 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 388 -27 191 53 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 388 -27 191 57 123 0 0   EBIT / employee   0 343 -72 150 13 82 0 0   Net earnings / employee   0 254 -55 100 4 62 0 0