Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SØGÅRDEN-BRØRUP 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   1.6% 1.4% 1.8% 1.6% 1.5% 16.1% 16.2% 15.9%   Credit score (0-100)   75 80 71 74 75 10 11 12   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   2.3 15.9 0.9 4.5 7.2 -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   586 655 509 521 541 349 0.0 0.0   EBITDA   586 655 509 521 541 -4,120 0.0 0.0   EBIT   351 421 275 287 307 -4,286 0.0 0.0   Pre-tax profit (PTP)   176.9 276.0 144.9 161.9 156.8 -4,481.2 0.0 0.0   Net earnings   135.4 215.2 113.0 125.4 121.6 -3,908.5 0.0 0.0   Pre-tax profit without non-rec. items   177 276 145 162 157 -4,481 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   8,960 8,726 8,491 8,257 8,023 5,117 0.0 0.0   Shareholders equity total   1,362 1,577 1,690 1,815 1,937 -1,971 -2,971 -2,971   Interest-bearing liabilities   6,537 6,242 5,504 5,000 4,610 3,145 2,971 2,971   Balance sheet total (assets)   9,140 8,972 8,536 8,301 8,045 5,593 0.0 0.0   Net Debt   6,537 6,242 5,504 5,000 4,610 3,145 2,971 2,971     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   586 655 509 521 541 349 0.0 0.0   Gross profit growth   9.0% 11.9% -22.3% 2.4% 3.9% -35.5% -100.0% 0.0%   Employees   1 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)   9,140 8,972 8,536 8,301 8,045 5,593 0 0   Balance sheet change%   -1.4% -1.8% -4.9% -2.7% -3.1% -30.5% -100.0% 0.0%   Added value   585.5 654.9 508.8 520.8 540.9 -4,120.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -468 -468 -468 -468 -468 -3,071 -5,117 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 -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 (%)   60.0% 64.2% 54.0% 55.0% 56.7% -1,228.9% 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 %   3.8% 4.6% 3.1% 3.4% 3.8% -54.9% 0.0% 0.0%   ROI %   4.1% 5.0% 3.4% 3.8% 4.2% -82.3% 0.0% 0.0%   ROE %   10.5% 14.6% 6.9% 7.2% 6.5% -103.8% 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 %   15.4% 18.2% 20.5% 22.7% 25.0% -26.9% -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, %   1,116.4% 953.2% 1,081.9% 960.1% 852.3% -76.3% 0.0% 0.0%   Gearing %   480.0% 395.8% 325.7% 275.4% 238.0% -159.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.3% 2.2% 2.4% 3.1% 5.0% 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   0.1 0.1 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.0 0.1 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   -1,996.5 -1,966.5 -2,001.0 -2,068.6 -2,125.3 -7,012.0 -1,485.7 -1,485.7   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   586 655 509 521 541 -4,120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   586 655 509 521 541 -4,120 0 0   EBIT / employee   351 421 275 287 307 -4,286 0 0   Net earnings / employee   135 215 113 125 122 -3,908 0 0