Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPAREKASSEN BORNHOLMS FOND 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% 0.2% 0.2%   Bankruptcy risk   1.6% 0.8% 0.7% 0.8% 1.2% 0.9% 7.3% 7.2%   Credit score (0-100)   76 92 95 90 82 88 33 34   Credit rating   A AA AA A A A BBB BBB   Credit limit (kDKK)   241.1 12,177.7 14,029.7 12,535.3 3,767.5 11,385.6 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   370 -369 -231 608 4,047 281 0.0 0.0   EBITDA   -479 3,987 -243 -278 2,917 -722 0.0 0.0   EBIT   -517 -633 -388 -423 2,834 -758 0.0 0.0   Pre-tax profit (PTP)   -12,602.0 9,060.1 9,368.5 16,471.7 -12,401.5 12,504.9 0.0 0.0   Net earnings   -12,602.0 9,060.1 9,368.5 16,295.2 -12,424.2 12,274.3 0.0 0.0   Pre-tax profit without non-rec. items   -12,232 16,680 9,514 16,617 -12,319 12,541 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   9,936 7,502 7,356 7,197 3,556 3,519 0.0 0.0   Shareholders equity total   131,320 142,775 146,689 156,815 141,280 151,709 28,799 28,799   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   142,127 152,542 159,001 170,709 154,994 164,710 28,799 28,799   Net Debt   -119,446 -131,433 -136,995 -146,881 -135,138 -144,739 -28,799 -28,799     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   370 -369 -231 608 4,047 281 0.0 0.0   Gross profit growth   114.5% 0.0% 37.5% 0.0% 565.0% -93.0% -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)   142,127 152,542 159,001 170,709 154,994 164,710 28,799 28,799   Balance sheet change%   -10.6% 7.3% 4.2% 7.4% -9.2% 6.3% -82.5% 0.0%   Added value   -478.9 3,987.3 -242.9 -277.6 2,979.3 -722.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,347 -7,054 -291 -305 -3,724 -73 -3,519 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 1.0 -1.0 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 (%)   -139.6% 171.4% 168.2% -69.5% 70.0% -269.4% 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 %   1.4% 11.4% 6.1% 10.5% 2.3% 7.9% 0.0% 0.0%   ROI %   1.5% 12.2% 6.6% 11.4% 2.5% 8.6% 0.0% 0.0%   ROE %   -9.0% 6.6% 6.5% 10.7% -8.3% 8.4% 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 %   92.4% 93.6% 92.3% 91.9% 91.2% 92.1% 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, %   24,942.8% -3,296.3% 56,400.2% 52,918.0% -4,633.5% 20,047.1% 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   11.2 13.5 11.2 10.6 9.9 11.2 0.0 0.0   Current Ratio   11.2 13.5 11.2 10.6 9.9 11.2 0.0 0.0   Cash and cash equivalent   119,446.0 131,433.4 136,994.5 146,881.4 135,137.6 144,739.1 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 0.0 197.4 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   5,831.9 9,497.5 -5,322.9 -9,050.0 -6,227.3 -6,122.1 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   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