Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUNDGAARDS TØMRER OG SNEDKER 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   1.3% 1.3% 1.2% 1.1% 1.2% 1.6% 9.4% 9.2%   Credit score (0-100)   82 79 81 83 80 74 26 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   188.4 112.0 277.2 305.2 187.2 13.8 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   8,415 7,337 8,485 9,145 9,388 8,157 0.0 0.0   EBITDA   3,206 2,588 2,840 2,862 2,875 1,772 0.0 0.0   EBIT   3,007 2,428 2,675 2,692 2,596 1,494 0.0 0.0   Pre-tax profit (PTP)   2,920.4 2,322.2 3,048.2 2,604.2 2,534.1 1,560.1 0.0 0.0   Net earnings   2,311.5 1,814.0 2,478.2 2,032.2 1,976.9 1,229.0 0.0 0.0   Pre-tax profit without non-rec. items   2,920 2,322 3,048 2,604 2,534 1,560 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   2,657 2,711 2,546 2,720 2,442 2,164 0.0 0.0   Shareholders equity total   6,427 5,931 6,610 5,642 5,594 4,848 3,523 3,523   Interest-bearing liabilities   3,886 3,717 1,050 397 234 0.0 0.0 0.0   Balance sheet total (assets)   12,661 11,883 10,701 8,265 8,896 7,549 3,523 3,523   Net Debt   1,307 1,978 -1,803 -1,507 -1,123 -722 -3,523 -3,523     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   8,415 7,337 8,485 9,145 9,388 8,157 0.0 0.0   Gross profit growth   33.7% -12.8% 15.7% 7.8% 2.6% -13.1% -100.0% 0.0%   Employees   14 12 14 14 14 13 0 0   Employee growth %   -97.6% -14.3% 16.7% 0.0% 0.0% -7.1% -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)   12,661 11,883 10,701 8,265 8,896 7,549 3,523 3,523   Balance sheet change%   4.1% -6.1% -9.9% -22.8% 7.6% -15.1% -53.3% 0.0%   Added value   3,206.4 2,587.8 2,839.8 2,861.9 2,766.3 1,772.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,012 -106 -329 4 -557 -557 -2,164 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   35.7% 33.1% 31.5% 29.4% 27.7% 18.3% 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 %   25.6% 20.8% 28.5% 28.4% 30.4% 19.4% 0.0% 0.0%   ROI %   30.9% 25.0% 36.2% 38.1% 42.4% 28.8% 0.0% 0.0%   ROE %   40.1% 29.4% 39.5% 33.2% 35.2% 23.5% 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 %   50.8% 49.9% 61.8% 68.3% 62.9% 64.2% 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, %   40.8% 76.4% -63.5% -52.7% -39.1% -40.7% 0.0% 0.0%   Gearing %   60.5% 62.7% 15.9% 7.0% 4.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 6.2% 7.1% 12.6% 23.6% 30.5% 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   1.6 1.5 1.9 2.2 2.0 2.1 0.0 0.0   Current Ratio   1.6 1.5 1.9 2.2 2.0 2.1 0.0 0.0   Cash and cash equivalent   2,578.7 1,739.2 2,853.2 1,903.9 1,357.7 722.2 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   3,658.2 3,111.3 3,460.4 2,924.5 3,141.9 2,873.0 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   229 216 203 204 198 136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   229 216 203 204 205 136 0 0   EBIT / employee   215 202 191 192 185 115 0 0   Net earnings / employee   165 151 177 145 141 95 0 0