Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PER BORUP A/S

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% 2.2% 2.2%   Bankruptcy risk   2.4% 1.7% 2.1% 2.5% 2.6% 3.2% 12.3% 12.1%   Credit score (0-100)   65 73 67 60 61 50 19 20   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 1.5 0.1 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)  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   1,358 1,477 1,268 1,046 1,401 1,486 0.0 0.0   EBITDA   166 207 208 166 67.1 115 0.0 0.0   EBIT   166 207 208 166 67.1 115 0.0 0.0   Pre-tax profit (PTP)   116.5 168.9 157.8 141.6 20.2 23.4 0.0 0.0   Net earnings   90.8 131.7 123.1 109.5 11.4 15.2 0.0 0.0   Pre-tax profit without non-rec. items   116 169 158 142 20.2 23.4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,535 1,667 1,790 1,900 1,911 1,926 1,426 1,426   Interest-bearing liabilities   1,416 1,070 839 482 869 759 0.0 0.0   Balance sheet total (assets)   3,739 3,351 3,638 3,822 3,447 3,724 1,426 1,426   Net Debt   1,414 1,068 838 479 765 759 -1,426 -1,426     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   1,358 1,477 1,268 1,046 1,401 1,486 0.0 0.0   Gross profit growth   -19.0% 8.8% -14.2% -17.5% 33.9% 6.1% -100.0% 0.0%   Employees   4 4 5 4 4 4 0 0   Employee growth %   0.0% 0.0% 25.0% -20.0% 0.0% 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)   3,739 3,351 3,638 3,822 3,447 3,724 1,426 1,426   Balance sheet change%   4.4% -10.4% 8.6% 5.1% -9.8% 8.0% -61.7% 0.0%   Added value   166.2 206.5 208.4 165.8 67.1 115.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   12.2% 14.0% 16.4% 15.8% 4.8% 7.7% 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 %   6.3% 7.2% 6.5% 5.1% 2.3% 3.4% 0.0% 0.0%   ROI %   7.8% 8.9% 8.5% 7.6% 3.3% 4.4% 0.0% 0.0%   ROE %   6.1% 8.2% 7.1% 5.9% 0.6% 0.8% 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 %   41.5% 49.8% 49.2% 49.8% 55.4% 51.7% 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, %   850.5% 517.2% 401.9% 289.1% 1,140.6% 659.6% 0.0% 0.0%   Gearing %   92.2% 64.2% 46.8% 25.4% 45.5% 39.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 6.9% 7.3% 7.2% 9.5% 11.9% 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   0.6 0.3 0.4 0.5 0.3 0.2 0.0 0.0   Current Ratio   1.7 2.0 2.0 2.0 2.2 2.1 0.0 0.0   Cash and cash equivalent   2.2 1.5 1.0 2.8 104.3 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   1,505.7 1,637.4 1,760.5 1,870.0 1,881.4 1,896.6 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   42 52 42 41 17 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 52 42 41 17 29 0 0   EBIT / employee   42 52 42 41 17 29 0 0   Net earnings / employee   23 33 25 27 3 4 0 0