Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Berry Superfos Stilling 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  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.9% 0.0% 3.3% 2.4% 0.9% 1.4% 11.7% 11.7%   Credit score (0-100)   90 0 54 63 87 78 20 20   Credit rating   A N/A BBB BBB A A BB BB   Credit limit (kDKK)   14,176.0 26,064.5 0.0 1.1 10,907.0 2,033.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   94,451 153,813 94,958 95,990 117,953 155,448 0.0 0.0   EBITDA   46,066 53,075 22,814 12,611 61,163 115,473 0.0 0.0   EBIT   32,895 53,075 22,814 12,611 32,928 106,461 0.0 0.0   Pre-tax profit (PTP)   36,997.0 41,880.0 17,110.0 9,780.0 32,559.0 108,791.0 0.0 0.0   Net earnings   25,343.0 41,880.0 17,110.0 9,780.0 25,504.0 84,773.0 0.0 0.0   Pre-tax profit without non-rec. items   33,887 53,075 22,814 12,611 32,559 108,791 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   77,941 0.0 0.0 0.0 63,437 23,154 0.0 0.0   Shareholders equity total   161,635 203,515 86,763 96,541 122,045 206,818 1,818 1,818   Interest-bearing liabilities   2,156 0.0 0.0 0.0 979 4,113 0.0 0.0   Balance sheet total (assets)   215,761 273,064 153,495 168,609 187,514 276,793 1,818 1,818   Net Debt   2,149 0.0 0.0 0.0 974 4,108 -1,818 -1,818     See the entire balance sheet 1000.0 Volume  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   94,451 153,813 94,958 95,990 117,953 155,448 0.0 0.0   Gross profit growth   0.0% 62.8% -38.3% 1.1% 22.9% 31.8% -100.0% 0.0%   Employees   111 120 123 134 121 75 0 0   Employee growth %   0.0% 8.1% 2.5% 8.9% -9.7% -38.0% -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)   215,761 273,064 153,495 168,609 187,514 276,793 1,818 1,818   Balance sheet change%   0.0% 26.6% -43.8% 9.8% 11.2% 47.6% -99.3% 0.0%   Added value   46,066.0 53,075.0 22,814.0 12,611.0 32,928.0 115,473.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,415 -78,447 0 0 35,202 -49,295 -23,154 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 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   34.8% 34.5% 24.0% 13.1% 27.9% 68.5% 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 %   15.2% 21.7% 10.7% 7.8% 19.2% 47.5% 0.0% 0.0%   ROI %   19.6% 24.3% 10.7% 7.8% 22.8% 63.5% 0.0% 0.0%   ROE %   15.7% 22.9% 11.8% 10.7% 23.3% 51.6% 0.0% 0.0%   1000.0 Solidity  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   70.1% 100.0% 100.0% 90.3% 65.1% 74.7% 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, %   4.7% 0.0% 0.0% 0.0% 1.6% 3.6% 0.0% 0.0%   Gearing %   1.3% 0.0% 0.0% 0.0% 0.8% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -72.0% 0.0% 0.0% 0.0% 336.5% 59.2% 0.0% 0.0%   1000.0 Liquidity  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.1 0.0 0.0 0.0 1.8 4.2 0.0 0.0   Current Ratio   3.6 0.0 0.0 0.0 2.4 4.2 0.0 0.0   Cash and cash equivalent   7.0 0.0 0.0 0.0 5.0 5.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   140,258.0 0.0 0.0 0.0 71,867.0 193,278.0 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 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   415 442 185 94 272 1,540 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   415 442 185 94 505 1,540 0 0   EBIT / employee   296 442 185 94 272 1,419 0 0   Net earnings / employee   228 349 139 73 211 1,130 0 0