Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bording Danmark 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% 1.9% 1.9%   Bankruptcy risk   1.3% 1.0% 1.2% 1.1% 1.1% 1.5% 2.6% 2.6%   Credit score (0-100)   81 88 82 82 84 75 61 61   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   417.2 3,076.7 1,103.9 1,734.3 2,043.1 213.8 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   57,125 59,481 59,007 66,341 73,943 77,804 0.0 0.0   EBITDA   15,568 18,002 13,514 19,796 21,771 16,346 0.0 0.0   EBIT   5,521 17,373 10,182 18,358 19,626 13,401 0.0 0.0   Pre-tax profit (PTP)   5,388.0 17,038.0 9,998.0 18,029.0 19,162.0 12,576.5 0.0 0.0   Net earnings   4,154.0 13,275.0 7,786.0 14,038.0 14,918.0 9,770.2 0.0 0.0   Pre-tax profit without non-rec. items   5,389 17,038 9,998 18,029 19,162 12,577 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   1,028 1,027 298 203 502 1,193 0.0 0.0   Shareholders equity total   23,114 32,235 26,745 32,997 33,877 28,730 16,881 16,881   Interest-bearing liabilities   3,554 5,622 0.0 1,817 3,493 22,083 15,150 15,150   Balance sheet total (assets)   63,951 71,227 66,932 75,701 83,036 105,757 32,031 32,031   Net Debt   3,358 5,230 -505 1,272 2,959 21,559 15,150 15,150     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   57,125 59,481 59,007 66,341 73,943 77,804 0.0 0.0   Gross profit growth   302.4% 4.1% -0.8% 12.4% 11.5% 5.2% -100.0% 0.0%   Employees   78 74 79 83 91 105 0 0   Employee growth %   0.0% -5.1% 6.8% 5.1% 9.6% 15.4% -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)   63,951 71,227 66,932 75,701 83,036 105,757 32,031 32,031   Balance sheet change%   392.6% 11.4% -6.0% 13.1% 9.7% 27.4% -69.7% 0.0%   Added value   15,568.0 18,002.0 13,514.0 19,796.0 21,064.0 16,346.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,406 3,109 -6,039 -1,407 -748 26,198 -1,293 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 (%)   9.7% 29.2% 17.3% 27.7% 26.5% 17.2% 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 %   14.6% 25.8% 15.1% 25.9% 24.8% 14.3% 0.0% 0.0%   ROI %   33.8% 52.9% 29.8% 53.1% 51.0% 28.6% 0.0% 0.0%   ROE %   28.2% 48.0% 26.4% 47.0% 44.6% 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 %   36.1% 45.3% 40.0% 43.6% 40.8% 27.2% 52.7% 52.7%   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, %   21.6% 29.1% -3.7% 6.4% 13.6% 131.9% 0.0% 0.0%   Gearing %   15.4% 17.4% 0.0% 5.5% 10.3% 76.9% 89.7% 89.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 8.6% 16.0% 46.5% 18.4% 7.3% 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   1.3 1.5 1.5 1.7 1.5 0.9 0.0 0.0   Current Ratio   1.5 1.7 1.8 1.9 1.8 1.1 0.0 0.0   Cash and cash equivalent   196.0 392.0 505.0 545.0 534.0 524.0 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   19,304.0 27,676.0 27,772.0 33,770.0 34,337.0 4,257.0 -7,575.0 -7,575.0   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   200 243 171 239 231 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   200 243 171 239 239 156 0 0   EBIT / employee   71 235 129 221 216 128 0 0   Net earnings / employee   53 179 99 169 164 93 0 0