Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GR BRF BIRKEDOMMERVEJ 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.9% 1.4% 1.4% 1.5% 1.4% 1.5% 9.4% 9.4%   Credit score (0-100)   72 79 78 74 78 75 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.7 15.9 22.7 9.8 28.9 15.5 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   268 342 616 368 533 569 0.0 0.0   EBITDA   268 342 616 368 533 569 0.0 0.0   EBIT   32.1 107 381 101 282 290 0.0 0.0   Pre-tax profit (PTP)   -417.2 183.1 474.4 219.7 338.5 294.2 0.0 0.0   Net earnings   -320.7 143.0 369.1 162.3 263.1 228.8 0.0 0.0   Pre-tax profit without non-rec. items   -417 183 474 220 338 294 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   16,366 16,132 15,939 15,865 16,293 17,951 0.0 0.0   Shareholders equity total   2,661 2,804 3,173 3,370 3,633 3,862 3,782 3,782   Interest-bearing liabilities   16,142 16,238 16,222 16,228 16,315 17,873 0.0 0.0   Balance sheet total (assets)   22,262 22,391 23,054 23,026 23,443 25,439 3,782 3,782   Net Debt   16,142 16,238 16,222 16,228 16,315 17,873 -3,782 -3,782     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   268 342 616 368 533 569 0.0 0.0   Gross profit growth   -12.5% 27.8% 80.2% -40.3% 44.9% 6.8% -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)   22,262 22,391 23,054 23,026 23,443 25,439 3,782 3,782   Balance sheet change%   38.0% 0.6% 3.0% -0.1% 1.8% 8.5% -85.1% 0.0%   Added value   267.6 342.1 616.3 367.9 549.0 569.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   71 -470 -428 -341 177 1,379 -17,951 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  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 (%)   12.0% 31.1% 61.8% 27.4% 52.9% 50.9% 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 %   0.2% 1.8% 3.0% 1.9% 2.7% 2.6% 0.0% 0.0%   ROI %   0.2% 1.8% 3.1% 1.9% 2.7% 2.7% 0.0% 0.0%   ROE %   -11.4% 5.2% 12.4% 5.0% 7.5% 6.1% 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 %   12.0% 12.5% 13.8% 14.6% 15.5% 15.2% 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, %   6,031.1% 4,746.6% 2,632.2% 4,411.5% 3,061.1% 3,139.5% 0.0% 0.0%   Gearing %   606.6% 579.1% 511.3% 481.6% 449.1% 462.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 1.3% 1.3% 1.4% 1.8% 2.0% 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   3.4 3.5 3.3 3.8 3.4 2.0 0.0 0.0   Current Ratio   3.4 3.5 3.3 3.8 3.4 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   4,157.7 4,445.8 4,986.7 5,277.3 5,039.7 3,733.6 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   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