Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDELSSELSKABET BJØRNØ-FÆRGEN AMBA 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   3.6% 3.1% 4.8% 5.1% 6.3% 5.7% 11.7% 11.7%   Credit score (0-100)   54 58 45 42 37 39 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   1,397 1,254 1,222 1,160 1,058 1,154 0.0 0.0   EBITDA   373 295 175 97.9 31.1 68.4 0.0 0.0   EBIT   295 234 90.3 -1.3 -76.0 -35.3 0.0 0.0   Pre-tax profit (PTP)   290.7 226.9 78.6 -12.9 -84.3 -35.3 0.0 0.0   Net earnings   290.7 226.9 78.6 -12.9 -84.3 -35.3 0.0 0.0   Pre-tax profit without non-rec. items   291 227 78.6 -12.9 -84.3 -35.3 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   518 610 680 812 741 641 0.0 0.0   Shareholders equity total   1,729 1,954 2,032 2,020 1,930 1,888 1,867 1,867   Interest-bearing liabilities   0.0 27.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,033 2,222 2,437 2,316 2,116 2,186 1,867 1,867   Net Debt   -1,430 -1,515 -1,699 -1,197 -1,198 -1,483 -1,867 -1,867     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   1,397 1,254 1,222 1,160 1,058 1,154 0.0 0.0   Gross profit growth   9.9% -10.2% -2.6% -5.1% -8.8% 9.1% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   2,033 2,222 2,437 2,316 2,116 2,186 1,867 1,867   Balance sheet change%   17.0% 9.3% 9.7% -5.0% -8.7% 3.3% -14.6% 0.0%   Added value   372.8 295.5 175.3 97.9 23.2 68.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 31 -15 33 -178 -203 -641 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 4.0 -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 (%)   21.1% 18.7% 7.4% -0.1% -7.2% -3.1% 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 %   15.7% 11.0% 3.9% -0.1% -3.4% -1.6% 0.0% 0.0%   ROI %   18.6% 12.6% 4.5% -0.1% -3.8% -1.8% 0.0% 0.0%   ROE %   18.4% 12.3% 3.9% -0.6% -4.3% -1.8% 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 %   85.1% 88.0% 83.4% 87.2% 91.2% 86.4% 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, %   -383.5% -512.7% -968.7% -1,223.3% -3,856.0% -2,170.1% 0.0% 0.0%   Gearing %   0.0% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 54.6% 85.2% 0.0% 0.0% 0.0% 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   5.0 6.7 4.3 5.1 7.4 5.2 0.0 0.0   Current Ratio   5.0 6.7 4.3 5.1 7.4 5.2 0.0 0.0   Cash and cash equivalent   1,429.7 1,542.4 1,698.6 1,197.3 1,197.6 1,483.4 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   1,210.8 1,371.7 1,352.0 1,208.1 1,188.4 1,246.9 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   186 148 88 49 12 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   186 148 88 49 16 34 0 0   EBIT / employee   148 117 45 -1 -38 -18 0 0   Net earnings / employee   145 113 39 -6 -42 -18 0 0