Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. KJÆR ApS IMPORT & EXPORT 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% 3.5% 3.5%   Bankruptcy risk   1.7% 1.9% 1.8% 1.9% 1.9% 1.8% 9.2% 9.2%   Credit score (0-100)   74 71 71 69 69 70 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   8.5 2.2 5.3 4.4 3.4 8.6 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   18,329 17,852 18,048 19,936 23,645 28,862 0.0 0.0   EBITDA   4,710 2,942 2,870 3,840 4,747 5,391 0.0 0.0   EBIT   3,786 2,194 2,084 2,935 3,891 5,070 0.0 0.0   Pre-tax profit (PTP)   3,415.2 1,876.9 1,878.6 2,775.5 3,672.8 4,852.0 0.0 0.0   Net earnings   2,675.8 1,458.4 1,462.0 2,160.1 2,851.3 3,760.2 0.0 0.0   Pre-tax profit without non-rec. items   3,415 1,877 1,879 2,776 3,673 4,852 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   3,425 2,495 2,258 1,353 679 2,388 0.0 0.0   Shareholders equity total   4,802 3,653 4,614 5,975 5,866 7,626 3,726 3,726   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,311 19,870 19,095 20,978 27,882 28,110 3,726 3,726   Net Debt   -3,455 -3,705 -3,750 -2,425 -3,224 -1,829 -3,726 -3,726     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   18,329 17,852 18,048 19,936 23,645 28,862 0.0 0.0   Gross profit growth   28.5% -2.6% 1.1% 10.5% 18.6% 22.1% -100.0% 0.0%   Employees   23 23 24 26 30 36 0 0   Employee growth %   9.5% 0.0% 4.3% 8.3% 15.4% 20.0% -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)   21,311 19,870 19,095 20,978 27,882 28,110 3,726 3,726   Balance sheet change%   5.7% -6.8% -3.9% 9.9% 32.9% 0.8% -86.7% 0.0%   Added value   4,709.8 2,942.3 2,869.7 3,839.6 4,796.2 5,390.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,858 -1,679 -1,022 -1,809 -1,530 1,388 -2,388 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  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 (%)   20.7% 12.3% 11.5% 14.7% 16.5% 17.6% 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 %   18.3% 10.7% 10.7% 14.8% 15.9% 18.3% 0.0% 0.0%   ROI %   92.0% 51.7% 50.0% 55.6% 65.3% 75.0% 0.0% 0.0%   ROE %   65.4% 34.5% 35.4% 40.8% 48.2% 55.7% 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 %   22.5% 18.4% 24.2% 28.5% 21.0% 27.1% 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, %   -73.4% -125.9% -130.7% -63.2% -67.9% -33.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 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   1.0 1.0 1.1 1.2 1.2 1.1 0.0 0.0   Current Ratio   1.1 1.0 1.1 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   3,454.9 3,705.2 3,750.0 2,425.0 3,224.1 1,828.8 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   841.7 627.0 1,839.7 3,990.3 5,225.5 4,486.8 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   205 128 120 148 160 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   205 128 120 148 158 150 0 0   EBIT / employee   165 95 87 113 130 141 0 0   Net earnings / employee   116 63 61 83 95 104 0 0