Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJARNE BREDAHL KRISTENSEN 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.6% 1.7% 2.0% 1.7% 1.6% 1.7% 10.3% 10.3%   Credit score (0-100)   76 72 67 73 73 73 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   9.0 4.9 0.8 9.3 13.2 12.0 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   311 310 288 299 319 448 0.0 0.0   EBITDA   311 310 288 299 319 448 0.0 0.0   EBIT   311 310 288 299 319 382 0.0 0.0   Pre-tax profit (PTP)   600.7 1,132.0 565.0 775.0 2,877.9 1,605.6 0.0 0.0   Net earnings   539.7 1,070.0 509.0 716.0 2,839.1 1,546.1 0.0 0.0   Pre-tax profit without non-rec. items   601 1,132 565 775 2,878 1,606 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   3,025 3,025 3,025 3,025 4,648 4,581 0.0 0.0   Shareholders equity total   5,172 6,022 6,088 6,702 8,924 9,770 1,220 1,220   Interest-bearing liabilities   2,140 215 196 303 3,437 3,298 0.0 0.0   Balance sheet total (assets)   7,433 8,436 8,238 8,885 13,182 13,460 1,220 1,220   Net Debt   2,139 215 75.7 110 3,226 3,126 -1,220 -1,220     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   311 310 288 299 319 448 0.0 0.0   Gross profit growth   12.6% -0.3% -7.1% 3.8% 6.8% 40.5% -100.0% 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)   7,433 8,436 8,238 8,885 13,182 13,460 1,220 1,220   Balance sheet change%   1.3% 13.5% -2.3% 7.9% 48.4% 2.1% -90.9% 0.0%   Added value   310.8 310.0 288.0 299.0 319.3 448.5 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 1,623 -133 -4,581 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% 85.2% 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 %   8.6% 14.8% 7.2% 9.5% 27.4% 13.6% 0.0% 0.0%   ROI %   8.7% 15.2% 7.4% 9.7% 28.7% 14.2% 0.0% 0.0%   ROE %   10.6% 19.1% 8.4% 11.2% 36.3% 16.5% 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 %   69.6% 71.4% 73.9% 75.4% 67.7% 72.6% 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, %   688.3% 69.3% 26.3% 36.7% 1,010.5% 697.0% 0.0% 0.0%   Gearing %   41.4% 3.6% 3.2% 4.5% 38.5% 33.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 3.6% 17.0% 15.7% 7.7% 6.1% 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   0.4 0.4 0.6 0.7 0.9 0.9 0.0 0.0   Current Ratio   0.4 0.4 0.6 0.7 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.7 0.0 120.0 193.0 210.6 172.2 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   -183.7 -303.0 -153.0 -153.0 -104.7 -37.5 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 0 319 448 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 319 448 0 0   EBIT / employee   0 0 0 0 319 382 0 0   Net earnings / employee   0 0 0 0 2,839 1,546 0 0