Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRGE LIND & SØNNER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   2.0% 2.0% 1.9% 2.0% 2.1% 3.1% 9.4% 9.2%   Credit score (0-100)   70 68 68 68 67 57 26 27   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   0.9 1.0 1.8 1.1 0.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,696 4,454 4,656 4,675 5,778 4,785 0.0 0.0   EBITDA   1,808 2,712 2,528 2,700 3,121 1,619 0.0 0.0   EBIT   1,808 2,712 2,528 2,700 3,121 1,619 0.0 0.0   Pre-tax profit (PTP)   1,918.9 2,738.9 2,511.7 2,625.3 3,066.0 1,568.6 0.0 0.0   Net earnings   1,495.4 2,135.5 1,957.9 2,047.6 2,392.2 1,223.0 0.0 0.0   Pre-tax profit without non-rec. items   1,919 2,739 2,512 2,625 3,066 1,569 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   413 456 1,604 1,391 1,544 1,459 0.0 0.0   Shareholders equity total   4,624 5,559 5,717 5,965 6,557 5,580 3,480 3,480   Interest-bearing liabilities   0.0 0.0 0.0 1,234 0.0 222 0.0 0.0   Balance sheet total (assets)   9,617 12,059 13,374 16,746 15,645 13,813 3,480 3,480   Net Debt   -3,008 -2,713 -2,313 -3,676 -2,691 216 -3,480 -3,480     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,696 4,454 4,656 4,675 5,778 4,785 0.0 0.0   Gross profit growth   15.8% 20.5% 4.6% 0.4% 23.6% -17.2% -100.0% 0.0%   Employees   22 23 26 28 31 29 0 0   Employee growth %   0.0% 4.5% 13.0% 7.7% 10.7% -6.5% -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)   9,617 12,059 13,374 16,746 15,645 13,813 3,480 3,480   Balance sheet change%   4.0% 25.4% 10.9% 25.2% -6.6% -11.7% -74.8% 0.0%   Added value   1,807.9 2,712.2 2,528.0 2,700.3 3,121.2 1,619.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 43 1,148 -213 153 -85 -1,459 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   48.9% 60.9% 54.3% 57.8% 54.0% 33.8% 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 %   20.8% 25.6% 20.1% 18.0% 19.3% 11.0% 0.0% 0.0%   ROI %   43.0% 47.8% 38.7% 38.5% 43.0% 24.6% 0.0% 0.0%   ROE %   34.6% 41.9% 34.7% 35.1% 38.2% 20.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.1% 47.3% 43.8% 36.7% 46.1% 40.8% 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, %   -166.4% -100.0% -91.5% -136.1% -86.2% 13.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 20.7% 0.0% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 13.9% 9.2% 47.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 2.0 1.7 1.4 2.0 1.5 0.0 0.0   Current Ratio   1.9 2.2 1.7 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   3,008.2 2,712.5 2,313.2 4,910.4 2,691.2 5.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,426.7 6,297.4 4,859.1 5,375.6 5,809.8 4,969.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   82 118 97 96 101 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   82 118 97 96 101 56 0 0   EBIT / employee   82 118 97 96 101 56 0 0   Net earnings / employee   68 93 75 73 77 42 0 0