Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BARDRAM LUFT-TEKNIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.9% 1.6% 2.9% 1.7% 2.5% 3.0% 9.2% 9.2%   Credit score (0-100)   60 75 57 72 61 57 27 27   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 21.8 0.0 8.4 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,841 10,967 16,211 14,672 10,116 11,201 0.0 0.0   EBITDA   4,938 3,980 6,546 3,608 1,823 2,312 0.0 0.0   EBIT   4,773 3,801 6,333 3,415 1,650 2,186 0.0 0.0   Pre-tax profit (PTP)   4,731.9 3,777.1 6,236.3 3,369.4 1,594.4 2,093.4 0.0 0.0   Net earnings   3,687.1 2,944.9 4,867.1 2,626.9 1,243.3 1,629.6 0.0 0.0   Pre-tax profit without non-rec. items   4,732 3,777 6,236 3,369 1,594 2,093 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   448 457 641 413 240 114 0.0 0.0   Shareholders equity total   5,295 4,639 6,607 4,433 3,177 3,606 1,506 1,506   Interest-bearing liabilities   0.0 0.0 364 0.0 1,998 2,517 0.0 0.0   Balance sheet total (assets)   10,309 7,652 14,838 7,969 9,214 12,562 1,506 1,506   Net Debt   -1,116 -590 363 -792 1,987 2,514 -1,506 -1,506     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   11,841 10,967 16,211 14,672 10,116 11,201 0.0 0.0   Gross profit growth   49.1% -7.4% 47.8% -9.5% -31.1% 10.7% -100.0% 0.0%   Employees   13 15 17 22 18 16 0 0   Employee growth %   -7.1% 15.4% 13.3% 29.4% -18.2% -11.1% -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)   10,309 7,652 14,838 7,969 9,214 12,562 1,506 1,506   Balance sheet change%   131.5% -25.8% 93.9% -46.3% 15.6% 36.3% -88.0% 0.0%   Added value   4,938.4 3,980.1 6,546.3 3,607.8 1,842.7 2,311.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -170 -29 -421 -346 -252 -114 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   40.3% 34.7% 39.1% 23.3% 16.3% 19.5% 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 %   65.2% 42.6% 56.4% 30.3% 19.3% 20.3% 0.0% 0.0%   ROI %   122.8% 72.6% 100.2% 56.3% 33.3% 37.9% 0.0% 0.0%   ROE %   99.9% 59.3% 86.6% 47.6% 32.7% 48.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.4% 60.6% 44.5% 55.6% 34.5% 28.7% 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, %   -22.6% -14.8% 5.5% -21.9% 109.0% 108.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.5% 0.0% 62.9% 69.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   834.9% 0.0% 58.8% 44.2% 6.7% 5.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.9 2.4 1.7 1.8 1.3 1.3 0.0 0.0   Current Ratio   2.0 2.7 1.9 2.2 1.5 1.4 0.0 0.0   Cash and cash equivalent   1,116.1 590.2 0.9 791.8 11.8 3.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,898.3 4,392.0 6,505.4 4,033.6 2,995.9 3,491.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   380 265 385 164 102 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   380 265 385 164 101 144 0 0   EBIT / employee   367 253 373 155 92 137 0 0   Net earnings / employee   284 196 286 119 69 102 0 0