Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. NØRULF A/S 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% 2.4% 2.4%   Bankruptcy risk   5.3% 3.4% 1.2% 2.8% 2.7% 1.8% 9.7% 9.7%   Credit score (0-100)   44 55 82 57 60 70 26 26   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 160.5 0.0 0.0 3.2 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   10,970 11,205 12,270 14,321 14,327 14,622 0.0 0.0   EBITDA   1,121 1,461 2,021 2,133 1,611 1,527 0.0 0.0   EBIT   625 784 1,055 1,398 1,212 1,239 0.0 0.0   Pre-tax profit (PTP)   386.0 605.0 949.0 1,356.0 1,152.0 1,209.3 0.0 0.0   Net earnings   298.0 466.0 733.0 1,057.0 881.0 925.0 0.0 0.0   Pre-tax profit without non-rec. items   386 605 949 1,356 1,152 1,209 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   1,418 1,142 1,289 701 542 717 0.0 0.0   Shareholders equity total   1,568 2,035 2,768 3,125 3,006 2,931 1,631 1,631   Interest-bearing liabilities   3,828 2,394 634 1,352 2,509 4,025 0.0 0.0   Balance sheet total (assets)   10,066 8,184 8,997 12,622 10,663 11,497 1,631 1,631   Net Debt   3,828 2,394 -877 1,352 2,509 4,025 -1,631 -1,631     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   10,970 11,205 12,270 14,321 14,327 14,622 0.0 0.0   Gross profit growth   -0.3% 2.1% 9.5% 16.7% 0.0% 2.1% -100.0% 0.0%   Employees   26 25 24 29 29 28 0 0   Employee growth %   0.0% -3.8% -4.0% 20.8% 0.0% -3.4% -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)   10,066 8,184 8,997 12,622 10,663 11,497 1,631 1,631   Balance sheet change%   32.4% -18.7% 9.9% 40.3% -15.5% 7.8% -85.8% 0.0%   Added value   1,121.0 1,461.0 2,021.0 2,133.0 1,947.0 1,527.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -232 -953 -819 -1,323 -558 -114 -717 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   5.7% 7.0% 8.6% 9.8% 8.5% 8.5% 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 %   7.4% 8.9% 12.4% 13.2% 10.9% 11.6% 0.0% 0.0%   ROI %   16.0% 16.5% 27.3% 36.3% 25.5% 20.6% 0.0% 0.0%   ROE %   21.0% 25.9% 30.5% 35.9% 28.7% 31.2% 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 %   15.6% 24.9% 30.8% 24.8% 28.2% 25.5% 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, %   341.5% 163.9% -43.4% 63.4% 155.7% 263.5% 0.0% 0.0%   Gearing %   244.1% 117.6% 22.9% 43.3% 83.5% 137.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 6.7% 7.8% 7.7% 6.3% 2.2% 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   0.9 0.9 1.0 1.0 1.0 1.0 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,511.0 0.0 0.0 0.0 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   150.0 893.0 1,479.0 2,424.0 2,464.0 2,213.6 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  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   43 58 84 74 67 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 58 84 74 56 55 0 0   EBIT / employee   24 31 44 48 42 44 0 0   Net earnings / employee   11 19 31 36 30 33 0 0