Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OB HOLDING, BRÆDSTRUP ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.9% 1.3% 1.1% 1.0% 7.7% 7.7%   Credit score (0-100)   0 0 71 79 82 86 31 32   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 12.5 758.3 2,249.6 3,977.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 52,909 52,658 44,274 50,436 0.0 0.0   EBITDA   0.0 0.0 22,311 21,744 14,246 19,822 0.0 0.0   EBIT   0.0 0.0 20,837 19,865 12,522 17,950 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 21,355.1 19,850.2 12,759.3 17,192.9 0.0 0.0   Net earnings   0.0 0.0 16,830.2 15,569.7 9,967.5 13,356.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 21,355 19,850 12,759 17,193 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 10,619 8,874 8,439 8,368 0.0 0.0   Shareholders equity total   0.0 0.0 30,256 43,905 41,622 48,794 37,791 37,791   Interest-bearing liabilities   0.0 0.0 2,688 3,150 2,320 2,059 0.0 0.0   Balance sheet total (assets)   0.0 0.0 47,575 63,663 61,563 71,033 37,791 37,791   Net Debt   0.0 0.0 -6,123 -19,839 -23,189 -32,279 -37,791 -37,791     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 52,909 52,658 44,274 50,436 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -0.5% -15.9% 13.9% -100.0% 0.0%   Employees   0 0 51 56 50 50 0 0   Employee growth %   0.0% 0.0% 0.0% 9.8% -10.7% 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)   0 0 47,575 63,663 61,563 71,033 37,791 37,791   Balance sheet change%   0.0% 0.0% 0.0% 33.8% -3.3% 15.4% -46.8% 0.0%   Added value   0.0 0.0 22,311.2 21,744.4 14,402.2 19,822.3 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 9,145 -3,625 -2,159 -1,943 -8,368 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 39.4% 37.7% 28.3% 35.6% 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 %   0.0% 0.0% 45.8% 36.6% 21.4% 27.2% 0.0% 0.0%   ROI %   0.0% 0.0% 58.5% 46.7% 26.6% 33.3% 0.0% 0.0%   ROE %   0.0% 0.0% 60.8% 47.7% 26.6% 33.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 63.6% 69.0% 67.6% 68.7% 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, %   0.0% 0.0% -27.4% -91.2% -162.8% -162.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.9% 7.2% 5.6% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 32.9% 18.2% 22.5% 39.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 3.6 4.3 4.2 4.0 0.0 0.0   Current Ratio   0.0 0.0 3.7 4.4 4.2 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 8,811.0 22,988.6 25,508.9 34,337.9 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 26,570.4 36,644.7 33,001.3 30,187.6 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 437 388 288 396 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 437 388 285 396 0 0   EBIT / employee   0 0 409 355 250 359 0 0   Net earnings / employee   0 0 330 278 199 267 0 0