Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. CHRISTENSEN, IKAST 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% 9.9% 9.9%   Bankruptcy risk   0.5% 0.5% 0.7% 0.6% 0.6% 0.6% 7.4% 7.2%   Credit score (0-100)   99 99 94 96 97 95 33 34   Credit rating   AAA AA AA AA AA AA BB BBB   Credit limit (kDKK)   4,116.3 4,849.5 4,474.4 4,932.3 5,771.2 5,990.9 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   40,783 44,238 42,122 49,982 49,377 49,166 0.0 0.0   EBITDA   14,903 16,469 17,072 19,899 22,198 22,862 0.0 0.0   EBIT   10,080 11,194 11,827 14,748 17,091 18,019 0.0 0.0   Pre-tax profit (PTP)   10,066.3 11,138.5 11,702.8 14,446.4 17,098.1 18,451.8 0.0 0.0   Net earnings   7,848.5 8,704.1 9,123.6 11,241.2 13,331.0 14,347.7 0.0 0.0   Pre-tax profit without non-rec. items   10,066 11,139 11,703 14,446 17,098 18,452 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   18,874 19,267 17,596 18,548 17,396 16,634 0.0 0.0   Shareholders equity total   23,122 24,827 23,950 26,191 28,522 29,870 13,870 13,870   Interest-bearing liabilities   401 404 425 616 708 388 0.0 0.0   Balance sheet total (assets)   54,941 59,040 62,365 66,869 69,951 62,622 13,870 13,870   Net Debt   -11,422 -21,031 -22,110 -17,020 -27,079 -31,052 -13,870 -13,870     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   40,783 44,238 42,122 49,982 49,377 49,166 0.0 0.0   Gross profit growth   21.3% 8.5% -4.8% 18.7% -1.2% -0.4% -100.0% 0.0%   Employees   44 47 42 49 44 41 0 0   Employee growth %   12.8% 6.8% -10.6% 16.7% -10.2% -6.8% -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)   54,941 59,040 62,365 66,869 69,951 62,622 13,870 13,870   Balance sheet change%   19.9% 7.5% 5.6% 7.2% 4.6% -10.5% -77.9% 0.0%   Added value   14,903.0 16,468.6 17,072.1 19,898.6 22,241.0 22,862.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,123 -4,882 -6,916 -4,198 -6,259 -5,605 -16,634 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 (%)   24.7% 25.3% 28.1% 29.5% 34.6% 36.7% 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 %   20.0% 19.6% 19.5% 22.8% 25.0% 28.1% 0.0% 0.0%   ROI %   31.5% 30.4% 31.5% 38.9% 41.7% 43.1% 0.0% 0.0%   ROE %   35.4% 36.3% 37.4% 44.8% 48.7% 49.1% 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 %   42.1% 42.1% 38.4% 39.2% 40.8% 47.7% 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, %   -76.6% -127.7% -129.5% -85.5% -122.0% -135.8% 0.0% 0.0%   Gearing %   1.7% 1.6% 1.8% 2.4% 2.5% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 13.8% 30.0% 58.0% 3.8% 29.0% 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   1.7 2.0 1.7 1.8 1.8 2.4 0.0 0.0   Current Ratio   1.7 2.0 1.7 1.8 1.8 2.4 0.0 0.0   Cash and cash equivalent   11,822.6 21,434.9 22,534.6 17,636.0 27,786.8 31,439.7 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   15,279.6 19,530.2 17,851.2 20,860.3 24,050.7 27,107.2 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   339 350 406 406 505 558 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   339 350 406 406 505 558 0 0   EBIT / employee   229 238 282 301 388 439 0 0   Net earnings / employee   178 185 217 229 303 350 0 0