Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORK-HEMMET SMEDE- OG VVS 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  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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.5% 1.7% 1.4% 1.8% 1.8% 1.4% 9.4% 9.2%   Credit score (0-100)   78 72 76 71 71 79 26 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   23.0 5.3 43.6 4.5 6.6 112.4 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   6,343 7,901 8,301 7,864 10,485 9,744 0.0 0.0   EBITDA   2,686 3,783 3,588 3,089 4,923 4,592 0.0 0.0   EBIT   2,017 3,326 3,136 2,708 4,459 4,213 0.0 0.0   Pre-tax profit (PTP)   1,990.3 3,307.5 3,138.3 2,689.0 4,451.3 4,282.2 0.0 0.0   Net earnings   1,551.0 2,578.9 2,444.8 2,096.0 3,411.3 3,337.7 0.0 0.0   Pre-tax profit without non-rec. items   1,990 3,307 3,138 2,689 4,451 4,282 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   2,141 1,848 1,851 1,603 1,749 1,837 0.0 0.0   Shareholders equity total   2,893 3,872 4,316 4,412 6,224 6,761 3,741 3,741   Interest-bearing liabilities   1,691 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,232 6,723 6,606 8,921 8,770 11,876 3,741 3,741   Net Debt   1,686 -467 -719 -1,702 -1,529 -5,170 -3,741 -3,741     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   6,343 7,901 8,301 7,864 10,485 9,744 0.0 0.0   Gross profit growth   -3.0% 24.6% 5.1% -5.3% 33.3% -7.1% -100.0% 0.0%   Employees   11 11 12 11 13 12 0 0   Employee growth %   10.0% 0.0% 9.1% -8.3% 18.2% -7.7% -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)   6,232 6,723 6,606 8,921 8,770 11,876 3,741 3,741   Balance sheet change%   8.1% 7.9% -1.7% 35.0% -1.7% 35.4% -68.5% 0.0%   Added value   2,686.4 3,783.1 3,587.7 3,089.0 4,839.9 4,592.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -755 -755 -453 -634 -318 -292 -1,837 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 (%)   31.8% 42.1% 37.8% 34.4% 42.5% 43.2% 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 %   33.8% 51.4% 47.4% 34.9% 50.4% 41.7% 0.0% 0.0%   ROI %   47.6% 74.9% 74.2% 61.4% 81.8% 61.9% 0.0% 0.0%   ROE %   50.6% 76.2% 59.7% 48.0% 64.1% 51.4% 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 %   46.4% 57.6% 65.3% 66.4% 71.0% 56.9% 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, %   62.8% -12.3% -20.1% -55.1% -31.1% -112.6% 0.0% 0.0%   Gearing %   58.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.5% 0.0% 0.0% 0.0% 0.0% 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   0.9 1.5 1.7 2.9 2.5 2.1 0.0 0.0   Current Ratio   1.3 1.9 2.1 1.6 3.0 2.3 0.0 0.0   Cash and cash equivalent   4.7 467.1 719.4 1,702.0 1,528.9 5,169.7 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   889.5 2,293.3 2,512.6 2,854.9 4,700.5 5,622.3 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   244 344 299 281 372 383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   244 344 299 281 379 383 0 0   EBIT / employee   183 302 261 246 343 351 0 0   Net earnings / employee   141 234 204 191 262 278 0 0