Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIRGIT LIND OLESEN HOLDING 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% 0.3% 0.3%   Bankruptcy risk   0.9% 1.6% 1.3% 2.3% 1.6% 2.0% 7.8% 7.8%   Credit score (0-100)   90 76 80 63 74 67 31 31   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   2,230.2 131.6 869.9 1.1 127.1 5.9 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   -94.9 -169 -73.1 -151 -183 -309 0.0 0.0   EBITDA   1,165 193 810 847 -183 -309 0.0 0.0   EBIT   535 8.7 -439 332 -237 -366 0.0 0.0   Pre-tax profit (PTP)   3,637.7 23,447.4 -356.6 -5,019.7 -1,032.1 -4,303.8 0.0 0.0   Net earnings   3,892.2 23,194.2 -20.8 -3,919.6 -930.2 -4,302.3 0.0 0.0   Pre-tax profit without non-rec. items   3,638 23,447 -357 -5,020 -1,032 -4,304 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   797 820 63.6 48.1 1,873 1,816 0.0 0.0   Shareholders equity total   30,582 53,776 53,755 49,779 48,792 44,431 37,920 37,920   Interest-bearing liabilities   4,795 5,610 4,792 8,720 3,843 2,454 0.0 0.0   Balance sheet total (assets)   38,519 69,646 62,621 59,252 55,993 49,177 37,920 37,920   Net Debt   1,968 -6,096 -7,000 -8,106 -18,405 -14,350 -37,920 -37,920     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   -94.9 -169 -73.1 -151 -183 -309 0.0 0.0   Gross profit growth   22.5% -78.4% 56.8% -107.1% -21.0% -68.8% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   38,519 69,646 62,621 59,252 55,993 49,177 37,920 37,920   Balance sheet change%   -8.4% 80.8% -10.1% -5.4% -5.5% -12.2% -22.9% 0.0%   Added value   1,165.2 192.7 810.0 846.5 277.7 -309.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -630 -161 -2,006 -530 1,771 -113 -1,816 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 -1.0 1.0 -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 (%)   -564.2% -5.1% 601.2% -219.4% 129.3% 118.3% 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 %   14.1% 44.9% 4.1% 8.5% 7.6% 10.6% 0.0% 0.0%   ROI %   14.8% 51.3% 4.6% 8.9% 7.8% 11.2% 0.0% 0.0%   ROE %   13.3% 55.0% -0.0% -7.6% -1.9% -9.2% 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 %   79.4% 77.2% 85.8% 84.0% 87.1% 90.3% 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, %   168.9% -3,163.1% -864.1% -957.6% 10,053.1% 4,642.3% 0.0% 0.0%   Gearing %   15.7% 10.4% 8.9% 17.5% 7.9% 5.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.4% 16.4% 59.5% 151.4% 85.7% 313.0% 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   3.2 2.7 4.9 5.4 7.2 8.6 0.0 0.0   Current Ratio   3.2 2.7 4.9 5.4 7.2 8.6 0.0 0.0   Cash and cash equivalent   2,826.5 11,706.5 11,792.1 16,826.6 22,248.1 16,803.9 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   17,705.9 27,319.9 34,720.6 41,624.9 41,437.0 36,014.1 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0