Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. HVID HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 1.4% 1.2% 1.1% 1.1% 1.0% 8.4% 8.4%   Credit score (0-100)   73 77 81 84 83 86 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.4 71.8 398.7 751.2 714.1 1,200.5 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   -13.0 -12.3 -14.2 -16.6 -18.8 -15.8 0.0 0.0   EBITDA   -13.0 -12.3 -14.2 -16.6 -18.8 -15.8 0.0 0.0   EBIT   -13.0 -12.3 -14.2 -16.6 -18.8 -15.8 0.0 0.0   Pre-tax profit (PTP)   312.6 4,121.9 2,912.9 4,245.5 770.8 4,930.9 0.0 0.0   Net earnings   319.5 4,127.2 2,912.9 4,283.7 773.6 4,882.2 0.0 0.0   Pre-tax profit without non-rec. items   313 4,122 2,913 4,246 771 4,931 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7,734 11,741 14,454 18,537 19,011 23,093 7,739 7,739   Interest-bearing liabilities   523 489 587 571 526 587 0.0 0.0   Balance sheet total (assets)   8,268 12,266 15,061 19,120 19,549 23,691 7,739 7,739   Net Debt   402 442 574 560 516 567 -7,739 -7,739     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   -13.0 -12.3 -14.2 -16.6 -18.8 -15.8 0.0 0.0   Gross profit growth   -2.7% 4.8% -15.1% -16.8% -13.0% 15.8% 0.0% 0.0%   Employees   0 0 0 0 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)   8,268 12,266 15,061 19,120 19,549 23,691 7,739 7,739   Balance sheet change%   4.2% 48.4% 22.8% 27.0% 2.2% 21.2% -67.3% 0.0%   Added value   -13.0 -12.3 -14.2 -16.6 -18.8 -15.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   4.0% 40.3% 21.5% 25.0% 4.1% 23.2% 0.0% 0.0%   ROI %   4.0% 40.4% 21.6% 25.0% 4.1% 23.2% 0.0% 0.0%   ROE %   4.2% 42.4% 22.2% 26.0% 4.1% 23.2% 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 %   93.5% 95.7% 96.0% 97.0% 97.2% 97.5% 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, %   -3,101.8% -3,575.9% -4,035.0% -3,369.2% -2,746.5% -3,586.3% 0.0% 0.0%   Gearing %   6.8% 4.2% 4.1% 3.1% 2.8% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.6% 4.8% 3.7% 5.6% 13.5% 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 3.5 4.2 8.4 8.8 6.6 0.0 0.0   Current Ratio   0.9 3.5 4.2 8.4 8.8 6.6 0.0 0.0   Cash and cash equivalent   120.5 47.6 13.3 11.5 10.8 19.6 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   -54.6 1,305.1 1,963.0 4,313.4 4,219.8 3,379.7 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  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   0 0 0 0 -19 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -19 -16 0 0   EBIT / employee   0 0 0 0 -19 -16 0 0   Net earnings / employee   0 0 0 0 774 4,882 0 0