Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bornholms Kildevand 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% 1.5% 1.5%   Bankruptcy risk   4.8% 3.4% 5.8% 2.2% 2.1% 1.1% 20.5% 20.5%   Credit score (0-100)   46 55 40 65 67 83 5 5   Credit rating   BBB BBB BBB BBB A A B B   Credit limit (kDKK)   -0.0 0.0 -0.0 0.0 0.2 97.4 -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   -195 280 235 1,244 1,610 2,201 0.0 0.0   EBITDA   -199 235 -115 801 800 884 0.0 0.0   EBIT   -302 -21.9 -310 597 596 680 0.0 0.0   Pre-tax profit (PTP)   -355.6 -93.2 -412.6 488.0 509.8 587.9 0.0 0.0   Net earnings   -355.6 -93.2 -412.6 488.0 738.6 447.7 0.0 0.0   Pre-tax profit without non-rec. items   -356 -93.2 -413 488 510 588 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   2,111 1,863 1,890 1,708 1,504 1,300 0.0 0.0   Shareholders equity total   114 20.3 -392 95.7 834 1,282 -517 -517   Interest-bearing liabilities   2,198 2,264 2,610 2,157 2,072 1,731 517 517   Balance sheet total (assets)   2,336 2,310 2,454 2,507 3,006 3,267 0.0 0.0   Net Debt   2,198 2,264 2,610 2,157 1,468 1,115 517 517     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   -195 280 235 1,244 1,610 2,201 0.0 0.0   Gross profit growth   -136.5% 0.0% -16.3% 430.3% 29.5% 36.7% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,336 2,310 2,454 2,507 3,006 3,267 0 0   Balance sheet change%   4.9% -1.1% 6.2% 2.1% 19.9% 8.7% -100.0% 0.0%   Added value   -199.2 235.1 -114.9 800.7 799.7 883.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   761 -505 -169 -386 -408 -408 -1,300 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 1.0 2.0 3.0 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 (%)   154.5% -7.8% -132.3% 48.0% 37.0% 30.9% 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 %   -13.2% -0.9% -12.0% 22.3% 21.6% 21.7% 0.0% 0.0%   ROI %   -16.1% -1.0% -12.7% 24.5% 23.1% 23.0% 0.0% 0.0%   ROE %   -122.1% -139.3% -33.3% 38.3% 158.8% 42.3% 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 %   4.9% 0.9% -13.8% 3.8% 27.8% 39.2% -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, %   -1,103.6% 963.2% -2,272.3% 269.3% 183.6% 126.1% 0.0% 0.0%   Gearing %   1,936.0% 11,148.6% -665.3% 2,253.8% 248.3% 135.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.2% 4.2% 4.6% 4.1% 4.8% 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   0.0 0.1 0.0 0.1 0.4 0.6 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.3 0.7 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 603.5 616.1 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   -2,035.0 -1,849.1 -2,287.9 -1,617.9 -675.4 -23.9 -258.5 -258.5   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 0 801 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 801 0 0 0 0   EBIT / employee   0 0 0 597 0 0 0 0   Net earnings / employee   0 0 0 488 0 0 0 0