Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORDING LINK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.8% 2.6% 0.6% 6.3% 4.7% 9.0% 19.5% 19.3%   Credit score (0-100)   60 63 98 36 45 26 6 7   Credit rating   BBB BBB AA BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 1,060.1 0.0 0.0 -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 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   26,962 17,682 15,272 9,006 10,144 6,531 0.0 0.0   EBITDA   1,799 -1,291 4,528 -1,343 191 -3,101 0.0 0.0   EBIT   -11,474 -5,104 927 -4,897 -1,866 -5,062 0.0 0.0   Pre-tax profit (PTP)   -11,790.0 -5,395.0 680.0 -5,044.8 -2,151.4 -5,685.5 0.0 0.0   Net earnings   -9,201.0 -4,212.0 530.0 -3,935.4 -1,656.0 -4,435.2 0.0 0.0   Pre-tax profit without non-rec. items   -11,791 -5,395 680 -5,045 -2,151 -5,686 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   17,782 13,930 10,329 7,020 5,413 2,885 0.0 0.0   Shareholders equity total   10,742 6,529 7,059 3,123 1,468 -2,968 -3,719 -3,719   Interest-bearing liabilities   9,073 6,440 3,067 6,665 8,780 9,566 3,719 3,719   Balance sheet total (assets)   36,743 27,219 20,335 15,641 14,765 10,844 0.0 0.0   Net Debt   6,040 6,428 2,419 6,664 8,779 9,533 3,719 3,719     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   26,962 17,682 15,272 9,006 10,144 6,531 0.0 0.0   Gross profit growth   -14.5% -34.4% -13.6% -41.0% 12.6% -35.6% -100.0% 0.0%   Employees   51 39 23 23 22 20 0 0   Employee growth %   -13.6% -23.5% -41.0% 0.0% -4.3% -9.1% -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)   36,743 27,219 20,335 15,641 14,765 10,844 0 0   Balance sheet change%   -7.4% -25.9% -25.3% -23.1% -5.6% -26.6% -100.0% 0.0%   Added value   1,799.0 -1,291.0 4,528.0 -1,342.9 1,687.8 -3,100.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14,100 -7,665 -7,202 -6,863 -3,664 -4,489 -2,885 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 1.0 -1.0 -2.0 -3.0 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 (%)   -42.6% -28.9% 6.1% -54.4% -18.4% -77.5% 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 %   -30.0% -15.9% 3.9% -27.2% -12.2% -35.4% 0.0% 0.0%   ROI %   -38.4% -21.7% 5.6% -37.4% -16.3% -49.3% 0.0% 0.0%   ROE %   -60.0% -48.8% 7.8% -77.3% -72.1% -72.1% 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 %   29.2% 24.0% 34.7% 20.0% 9.9% -21.5% -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, %   335.7% -497.9% 53.4% -496.3% 4,607.8% -307.4% 0.0% 0.0%   Gearing %   84.5% 98.6% 43.4% 213.4% 598.3% -322.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.9% 5.4% 3.2% 3.8% 6.9% 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   0.6 0.5 0.7 0.4 0.3 0.5 0.0 0.0   Current Ratio   1.0 0.9 1.0 0.8 0.7 0.5 0.0 0.0   Cash and cash equivalent   3,033.0 12.0 648.0 0.6 0.6 32.5 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   290.0 -1,702.0 313.0 -2,249.0 -3,854.2 -6,371.8 -1,859.3 -1,859.3   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   35 -33 197 -58 77 -155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 -33 197 -58 9 -155 0 0   EBIT / employee   -225 -131 40 -213 -85 -253 0 0   Net earnings / employee   -180 -108 23 -171 -75 -222 0 0