Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brønderslev Planteskole Nygårdsminde 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  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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.2% 10.5% 11.9% 14.5% 13.7% 14.4% 16.5% 16.5%   Credit score (0-100)   68 25 20 13 15 14 11 11   Credit rating   BBB BB BB BB BB BB BB BB   Credit limit (kDKK)   0.1 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   331 247 199 -20.2 -9.1 -90.0 0.0 0.0   EBITDA   331 247 199 -20.2 -9.1 -924 0.0 0.0   EBIT   331 -911 -17.0 -20.2 -9.1 -926 0.0 0.0   Pre-tax profit (PTP)   274.7 -957.0 -103.4 -18.1 -7.3 -951.6 0.0 0.0   Net earnings   208.4 -1,000.9 -128.2 -14.1 -5.7 -742.4 0.0 0.0   Pre-tax profit without non-rec. items   275 -957 -103 -18.1 -7.3 -952 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   6,833 5,675 0.0 0.0 0.0 76.2 0.0 0.0   Shareholders equity total   2,616 1,615 1,487 173 167 324 199 199   Interest-bearing liabilities   4,066 3,879 37.0 0.0 0.0 1,079 0.0 0.0   Balance sheet total (assets)   6,893 5,705 1,707 189 183 1,629 199 199   Net Debt   4,026 3,878 -103 -0.7 -0.1 979 -199 -199     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   331 247 199 -20.2 -9.1 -90.0 0.0 0.0   Gross profit growth   2.5% -25.2% -19.5% 0.0% 55.2% -893.0% 0.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   6,893 5,705 1,707 189 183 1,629 199 199   Balance sheet change%   -0.5% -17.2% -70.1% -89.0% -3.0% 790.8% -87.8% 0.0%   Added value   330.6 -910.6 -17.0 -20.2 -9.1 -923.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -1,158 -5,675 0 0 74 -76 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   100.0% -368.0% -8.5% 100.0% 100.0% 1,028.9% 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 %   4.8% -14.5% -0.4% -1.9% -3.9% -102.2% 0.0% 0.0%   ROI %   4.9% -14.9% -0.4% -2.1% -4.3% -118.0% 0.0% 0.0%   ROE %   8.3% -47.3% -8.3% -1.7% -3.4% -302.3% 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 %   37.9% 28.3% 87.1% 91.5% 91.2% 19.9% 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, %   1,217.6% 1,567.3% -51.7% 3.6% 1.4% -106.0% 0.0% 0.0%   Gearing %   155.4% 240.2% 2.5% 0.0% 0.0% 332.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.2% 4.5% 0.4% 0.0% 4.8% 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   0.1 0.1 7.7 11.8 11.4 0.3 0.0 0.0   Current Ratio   0.1 0.1 7.7 11.8 11.4 1.2 0.0 0.0   Cash and cash equivalent   40.5 0.9 140.0 0.7 0.1 100.0 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   -396.1 -487.0 1,486.7 172.5 166.8 248.2 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   331 -911 -17 -20 -9 -462 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   331 247 199 -20 -9 -462 0 0   EBIT / employee   331 -911 -17 -20 -9 -463 0 0   Net earnings / employee   208 -1,001 -128 -14 -6 -371 0 0