Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØNDERGAARD 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  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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.2% 1.9% 1.8% 1.5% 2.7% 1.8% 10.6% 10.3%   Credit score (0-100)   84 71 70 76 59 71 23 24   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   196.1 2.5 3.6 41.6 0.0 2.0 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   7,955 8,014 9,774 9,972 6,604 6,431 0.0 0.0   EBITDA   2,575 2,144 2,758 3,489 1,176 947 0.0 0.0   EBIT   2,146 1,769 2,421 3,338 1,058 901 0.0 0.0   Pre-tax profit (PTP)   2,111.0 1,704.9 2,356.4 3,317.5 1,036.3 874.2 0.0 0.0   Net earnings   1,633.7 1,329.0 1,833.5 2,586.4 799.1 680.0 0.0 0.0   Pre-tax profit without non-rec. items   2,111 1,705 2,356 3,318 1,036 874 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   1,347 972 490 193 45.7 0.0 0.0 0.0   Shareholders equity total   4,060 3,589 4,223 4,809 3,008 2,688 1,188 1,188   Interest-bearing liabilities   1,269 2,356 932 838 2,397 3,642 0.0 0.0   Balance sheet total (assets)   8,139 11,496 10,403 9,596 9,479 9,314 1,188 1,188   Net Debt   -161 -1,280 -62.1 -762 2,123 2,373 -1,188 -1,188     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   7,955 8,014 9,774 9,972 6,604 6,431 0.0 0.0   Gross profit growth   -8.3% 0.7% 22.0% 2.0% -33.8% -2.6% -100.0% 0.0%   Employees   13 14 14 13 10 10 0 0   Employee growth %   8.3% 7.7% 0.0% -7.1% -23.1% 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)   8,139 11,496 10,403 9,596 9,479 9,314 1,188 1,188   Balance sheet change%   8.8% 41.2% -9.5% -7.8% -1.2% -1.7% -87.2% 0.0%   Added value   2,574.9 2,144.2 2,758.4 3,489.1 1,209.4 947.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47 -750 -819 -449 -265 -91 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  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 (%)   27.0% 22.1% 24.8% 33.5% 16.0% 14.0% 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 %   27.5% 18.0% 22.4% 33.9% 11.6% 10.1% 0.0% 0.0%   ROI %   40.7% 30.1% 43.2% 60.9% 19.4% 15.7% 0.0% 0.0%   ROE %   40.9% 34.7% 46.9% 57.3% 20.4% 23.9% 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 %   49.9% 31.2% 40.6% 50.1% 31.7% 28.9% 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, %   -6.2% -59.7% -2.3% -21.8% 180.5% 250.6% 0.0% 0.0%   Gearing %   31.3% 65.6% 22.1% 17.4% 79.7% 135.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.5% 5.7% 7.8% 4.4% 2.6% 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   1.6 1.3 1.5 1.9 1.4 1.3 0.0 0.0   Current Ratio   1.8 1.3 1.6 2.0 1.5 1.4 0.0 0.0   Cash and cash equivalent   1,430.0 3,636.4 993.7 1,599.8 274.0 1,268.2 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   3,034.4 2,708.8 3,813.1 4,768.0 3,119.1 2,834.7 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   198 153 197 268 121 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   198 153 197 268 118 95 0 0   EBIT / employee   165 126 173 257 106 90 0 0   Net earnings / employee   126 95 131 199 80 68 0 0