Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. HOVMØLLER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   9.8% 5.7% 9.0% 18.4% 6.2% 5.2% 15.3% 15.0%   Credit score (0-100)   26 40 26 7 37 43 13 14   Credit rating   BB BBB BB B 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,352 1,750 850 510 4,435 3,692 0.0 0.0   EBITDA   645 1,140 173 -305 3,049 1,760 0.0 0.0   EBIT   150 583 -300 -812 2,553 1,448 0.0 0.0   Pre-tax profit (PTP)   -285.8 259.0 -334.8 -1,175.5 1,890.5 765.7 0.0 0.0   Net earnings   -214.0 232.8 -220.7 -879.2 1,478.3 598.0 0.0 0.0   Pre-tax profit without non-rec. items   -286 259 -335 -1,175 1,891 766 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   6,967 6,612 6,040 5,643 6,445 7,232 0.0 0.0   Shareholders equity total   -635 -402 -623 -1,502 -23.6 574 315 315   Interest-bearing liabilities   3,566 3,384 3,475 3,848 3,247 3,136 0.0 0.0   Balance sheet total (assets)   10,184 9,104 9,007 9,855 13,576 14,131 315 315   Net Debt   3,076 2,898 2,638 3,798 3,146 2,721 -315 -315     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,352 1,750 850 510 4,435 3,692 0.0 0.0   Gross profit growth   4,502.0% 29.4% -51.4% -40.0% 770.0% -16.8% -100.0% 0.0%   Employees   1 1 1 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   10,184 9,104 9,007 9,855 13,576 14,131 315 315   Balance sheet change%   1.8% -10.6% -1.1% 9.4% 37.8% 4.1% -97.8% 0.0%   Added value   645.4 1,140.2 172.5 -304.8 3,059.5 1,760.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -490 -912 -1,044 -904 306 475 -7,232 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   11.1% 33.3% -35.2% -159.2% 57.6% 39.2% 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 %   1.9% 6.1% -0.2% -7.7% 20.5% 10.6% 0.0% 0.0%   ROI %   2.6% 11.7% -0.4% -13.2% 50.1% 42.4% 0.0% 0.0%   ROE %   -2.1% 2.4% -2.4% -9.3% 12.6% 8.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -5.9% -4.2% -6.5% -13.2% -0.2% 4.1% 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, %   476.6% 254.1% 1,529.0% -1,246.1% 103.2% 154.6% 0.0% 0.0%   Gearing %   -561.8% -841.9% -558.2% -256.2% -13,752.3% 545.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 10.4% 9.2% 10.1% 18.9% 22.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.3 0.4 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.6 0.5 0.6 0.8 0.8 0.7 0.0 0.0   Cash and cash equivalent   489.8 486.6 837.3 49.2 101.3 414.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -2,829.0 -2,384.9 -2,037.5 -1,191.8 -2,077.8 -2,398.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   645 1,140 173 -305 1,020 587 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   645 1,140 173 -305 1,016 587 0 0   EBIT / employee   150 583 -300 -812 851 483 0 0   Net earnings / employee   -214 233 -221 -879 493 199 0 0