Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNDERSLEV STÅL A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4%   Bankruptcy risk   2.0% 1.4% 3.6% 2.8% 1.1% 1.0% 10.6% 6.8%   Credit score (0-100)   70 80 53 59 83 87 23 11   Credit rating   BBB BBB BB BB BBB A B BB   Credit limit (kDKK)   0.3 32.0 0.0 0.0 349.2 560.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,247 5,557 5,758 6,531 10,376 11,251 0.0 0.0   EBITDA   475 1,070 601 1,265 3,117 2,805 0.0 0.0   EBIT   365 935 465 1,113 2,952 2,521 0.0 0.0   Pre-tax profit (PTP)   373.7 928.8 419.9 1,058.9 2,782.3 2,405.9 0.0 0.0   Net earnings   275.4 719.1 324.7 823.8 2,155.5 1,865.3 0.0 0.0   Pre-tax profit without non-rec. items   374 929 420 1,059 2,782 2,406 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   361 321 499 491 393 1,554 0.0 0.0   Shareholders equity total   2,010 2,479 2,553 3,077 4,430 5,920 4,520 4,520   Interest-bearing liabilities   0.0 938 1,706 2,958 2,994 696 0.0 0.0   Balance sheet total (assets)   3,547 6,450 7,807 10,645 12,002 12,106 4,520 4,520   Net Debt   -12.5 938 1,706 2,958 2,994 -141 -4,520 -4,520     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,247 5,557 5,758 6,531 10,376 11,251 0.0 0.0   Gross profit growth   -5.9% 30.8% 3.6% 13.4% 58.9% 8.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,547 6,450 7,807 10,645 12,002 12,106 4,520 4,520   Balance sheet change%   -4.9% 81.8% 21.0% 36.4% 12.7% 0.9% -62.7% 0.0%   Added value   474.9 1,069.8 601.1 1,265.5 3,104.5 2,805.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -175 43 -161 -264 877 -1,554 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   8.6% 16.8% 8.1% 17.0% 28.4% 22.4% 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 %   10.7% 19.2% 6.7% 12.7% 26.4% 21.2% 0.0% 0.0%   ROI %   17.6% 34.2% 12.1% 22.1% 42.0% 33.7% 0.0% 0.0%   ROE %   13.0% 32.0% 12.9% 29.3% 57.4% 36.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   56.7% 38.4% 32.7% 28.9% 36.9% 48.9% 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, %   -2.6% 87.7% 283.8% 233.7% 96.1% -5.0% 0.0% 0.0%   Gearing %   0.0% 37.9% 66.8% 96.1% 67.6% 11.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.5% 4.4% 4.7% 7.1% 7.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.8 1.4 1.3 1.3 1.5 1.7 0.0 0.0   Current Ratio   2.1 1.6 1.4 1.4 1.7 1.9 0.0 0.0   Cash and cash equivalent   12.5 0.0 0.0 0.0 0.0 837.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,699.9 2,274.8 2,131.3 2,779.2 4,628.2 4,882.7 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0