Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. SØRENSEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.9% 0.8% 1.2% 0.7% 0.7% 6.1% 9.5% 9.5%   Credit score (0-100)   91 94 82 94 95 37 26 26   Credit rating   A AA A AA AA BBB BB BB   Credit limit (kDKK)   372.4 435.7 158.6 758.0 660.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   1,382 1,471 2,778 2,694 1,005 -1,027 -1,027 -1,027   Gross profit   1,360 1,460 2,761 2,677 987 -1,039 0.0 0.0   EBITDA   1,360 1,460 2,761 2,677 987 -1,039 0.0 0.0   EBIT   1,360 1,460 2,761 2,677 987 -1,039 0.0 0.0   Pre-tax profit (PTP)   1,333.0 1,445.3 2,744.5 2,655.5 948.6 -1,071.7 0.0 0.0   Net earnings   1,344.0 1,451.0 2,751.8 2,663.9 961.1 -1,061.9 0.0 0.0   Pre-tax profit without non-rec. items   1,333 1,445 2,744 2,656 949 -1,072 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,096 4,047 5,398 6,562 6,523 5,461 5,336 5,336   Interest-bearing liabilities   1,706 962 584 887 1,625 716 0.0 0.0   Balance sheet total (assets)   5,818 5,020 5,995 7,461 8,160 6,189 5,336 5,336   Net Debt   1,705 962 584 874 1,613 708 -5,336 -5,336     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   1,382 1,471 2,778 2,694 1,005 -1,027 -1,027 -1,027   Net sales growth   517.0% 6.5% 88.8% -3.0% -62.7% -202.2% 0.0% 0.0%   Gross profit   1,360 1,460 2,761 2,677 987 -1,039 0.0 0.0   Gross profit growth   601.0% 7.3% 89.2% -3.1% -63.1% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   5,818 5,020 5,995 7,461 8,160 6,189 5,336 5,336   Balance sheet change%   16.2% -13.7% 19.4% 24.5% 9.4% -24.1% -13.8% 0.0%   Added value   1,360.0 1,459.8 2,761.4 2,676.6 986.7 -1,039.4 0.0 0.0   Added value %   98.4% 99.2% 99.4% 99.4% 98.1% 101.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A EBITDA %   98.4% 99.2% 99.4% 99.4% 98.1% 101.2% 0.0% 0.0%   EBIT %   98.4% 99.2% 99.4% 99.4% 98.1% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   97.3% 98.6% 99.1% 98.9% 95.6% 103.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.3% 98.6% 99.1% 98.9% 95.6% 103.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   96.5% 98.2% 98.8% 98.6% 94.3% 104.3% 0.0% 0.0%   ROA %   25.7% 27.2% 50.1% 39.9% 12.6% -14.5% 0.0% 0.0%   ROI %   25.8% 27.3% 50.2% 40.0% 12.7% -14.5% 0.0% 0.0%   ROE %   39.3% 35.6% 58.3% 44.5% 14.7% -17.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   70.4% 80.6% 90.1% 88.0% 79.9% 88.2% 100.0% 100.0%   Relative indebtedness %   124.6% 66.2% 21.5% 33.4% 162.8% -70.9% 0.0% 0.0%   Relative net indebtedness %   124.5% 66.2% 21.5% 32.9% 161.6% -70.1% 519.5% 519.5%   Net int. bear. debt to EBITDA, %   125.4% 65.9% 21.2% 32.7% 163.5% -68.1% 0.0% 0.0%   Gearing %   41.7% 23.8% 10.8% 13.5% 24.9% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.3% 2.2% 3.9% 3.0% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.8 0.4 0.0 0.3 0.6 0.0 0.0 0.0   Current Ratio   0.8 0.4 0.0 0.3 0.6 0.0 0.0 0.0   Cash and cash equivalent   1.0 0.1 0.1 12.5 11.4 7.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 0.0 269.5 253.9 233.6 357.6 0.0 0.0   Current assets / Net sales %   103.5% 27.9% 0.3% 10.4% 96.8% -2.9% -519.5% -519.5%   Net working capital   -292.0 -563.0 -588.8 -618.7 -663.1 -697.9 0.0 0.0   Net working capital %   -21.1% -38.3% -21.2% -23.0% -65.9% 67.9% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   1,382 1,471 2,778 2,694 1,005 -1,027 0 0   Added value / employee   1,360 1,460 2,761 2,677 987 -1,039 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,360 1,460 2,761 2,677 987 -1,039 0 0   EBIT / employee   1,360 1,460 2,761 2,677 987 -1,039 0 0   Net earnings / employee   1,344 1,451 2,752 2,664 961 -1,062 0 0