Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BREDSKIFTECENTERET 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 2.2% 2.6% 2.4% 1.5% 1.2% 8.3% 8.3%   Credit score (0-100)   62 65 60 63 74 81 30 30   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 0.2 0.0 0.1 52.5 353.7 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   4,635 5,311 4,925 4,553 6,079 6,475 0.0 0.0   EBITDA   4,635 5,311 4,925 4,553 6,079 6,475 0.0 0.0   EBIT   12,119 10,924 2,687 9,532 9,249 5,284 0.0 0.0   Pre-tax profit (PTP)   10,252.3 8,834.1 1,219.2 8,005.3 6,707.6 2,839.7 0.0 0.0   Net earnings   7,996.8 6,890.6 951.0 6,175.1 5,231.9 2,214.7 0.0 0.0   Pre-tax profit without non-rec. items   10,252 8,834 1,219 8,005 6,708 2,840 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   78,383 83,996 81,878 89,426 92,703 91,517 0.0 0.0   Shareholders equity total   -21,681 210 1,161 7,336 12,568 14,783 14,658 14,658   Interest-bearing liabilities   99,884 82,078 79,605 78,693 75,002 70,965 0.0 0.0   Balance sheet total (assets)   82,120 85,617 83,175 89,523 92,713 92,996 14,658 14,658   Net Debt   99,357 81,668 79,250 78,597 74,991 69,493 -14,658 -14,658     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   4,635 5,311 4,925 4,553 6,079 6,475 0.0 0.0   Gross profit growth   4.9% 14.6% -7.3% -7.6% 33.5% 6.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   82,120 85,617 83,175 89,523 92,713 92,996 14,658 14,658   Balance sheet change%   6.3% 4.3% -2.9% 7.6% 3.6% 0.3% -84.2% 0.0%   Added value   12,118.5 10,924.3 2,687.2 9,531.8 9,249.3 5,284.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,483 5,613 -2,119 7,549 3,277 -1,185 -91,517 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  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 (%)   261.5% 205.7% 54.6% 209.3% 152.2% 81.6% 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 %   11.5% 11.6% 3.2% 11.0% 10.2% 5.7% 0.0% 0.0%   ROI %   11.9% 12.0% 3.3% 11.3% 10.4% 5.9% 0.0% 0.0%   ROE %   10.0% 16.7% 138.7% 145.3% 52.6% 16.2% 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 %   -20.9% 0.2% 1.4% 8.2% 13.6% 16.2% 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, %   2,143.6% 1,537.6% 1,609.1% 1,726.2% 1,233.6% 1,073.3% 0.0% 0.0%   Gearing %   -460.7% 39,087.7% 6,857.0% 1,072.7% 596.8% 480.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.3% 1.8% 1.9% 3.3% 3.3% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   527.0 410.6 355.1 96.6 10.3 1,471.6 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   -55,778.4 -38,090.1 -36,017.6 -38,485.7 -37,929.1 -36,585.6 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0