Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØJE & BRØCHNER 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  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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   4.5% 1.8% 1.2% 1.1% 1.1% 1.1% 7.2% 7.2%   Credit score (0-100)   48 73 83 84 84 82 34 34   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 12.5 715.4 1,108.4 1,070.6 1,111.4 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   22,635 21,779 23,140 26,004 26,816 31,045 0.0 0.0   EBITDA   4,835 3,582 5,054 6,843 7,677 11,171 0.0 0.0   EBIT   4,062 2,034 3,173 4,416 5,062 7,450 0.0 0.0   Pre-tax profit (PTP)   3,128.5 1,505.1 2,715.7 4,156.8 4,786.4 6,229.5 0.0 0.0   Net earnings   2,414.2 1,153.4 2,091.8 3,187.0 3,707.9 4,848.1 0.0 0.0   Pre-tax profit without non-rec. items   3,128 1,505 2,716 4,157 4,786 6,230 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   7,052 9,378 9,045 13,010 12,359 11,903 0.0 0.0   Shareholders equity total   15,630 14,784 16,876 19,063 19,771 21,619 15,619 15,619   Interest-bearing liabilities   5,171 25,529 14,392 10,018 11,166 16,759 0.0 0.0   Balance sheet total (assets)   65,926 66,895 54,779 48,512 53,353 60,998 15,619 15,619   Net Debt   3,757 24,144 9,946 9,140 9,275 15,938 -15,619 -15,619     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   22,635 21,779 23,140 26,004 26,816 31,045 0.0 0.0   Gross profit growth   4.5% -3.8% 6.2% 12.4% 3.1% 15.8% -100.0% 0.0%   Employees   43 45 41 42 41 39 0 0   Employee growth %   -2.3% 4.7% -8.9% 2.4% -2.4% -4.9% -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)   65,926 66,895 54,779 48,512 53,353 60,998 15,619 15,619   Balance sheet change%   -18.3% 1.5% -18.1% -11.4% 10.0% 14.3% -74.4% 0.0%   Added value   4,834.8 3,581.9 5,054.2 6,843.2 7,488.7 11,171.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,809 778 -2,214 1,538 -3,267 -4,177 -11,903 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  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 (%)   17.9% 9.3% 13.7% 17.0% 18.9% 24.0% 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 %   5.6% 3.1% 5.2% 8.6% 9.9% 13.2% 0.0% 0.0%   ROI %   17.1% 6.3% 8.4% 13.6% 15.4% 20.1% 0.0% 0.0%   ROE %   15.7% 7.6% 13.2% 17.7% 19.1% 23.4% 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 %   23.7% 22.1% 30.8% 39.3% 37.1% 35.4% 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, %   77.7% 674.1% 196.8% 133.6% 120.8% 142.7% 0.0% 0.0%   Gearing %   33.1% 172.7% 85.3% 52.6% 56.5% 77.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.1% 3.6% 2.4% 2.3% 2.6% 9.2% 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   0.4 0.4 0.4 0.6 0.5 0.4 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   1,413.8 1,385.0 4,446.2 878.0 1,891.2 820.4 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   10,692.5 7,620.1 10,271.2 8,782.7 10,211.8 12,562.6 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  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   112 80 123 163 183 286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 80 123 163 187 286 0 0   EBIT / employee   94 45 77 105 123 191 0 0   Net earnings / employee   56 26 51 76 90 124 0 0