Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. JARDORF 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.7% 0.7% 1.4% 1.8% 1.6% 1.1% 7.3% 7.1%   Credit score (0-100)   95 95 77 70 73 82 33 34   Credit rating   AA AA A A A A BBB BBB   Credit limit (kDKK)   3,745.3 3,923.5 249.4 17.0 65.5 1,353.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,635 7,728 4,507 4,117 3,884 2,433 0.0 0.0   EBITDA   -345 491 -1,540 -2,076 -1,892 -2,225 0.0 0.0   EBIT   -646 155 -1,865 -2,367 -2,075 -2,705 0.0 0.0   Pre-tax profit (PTP)   1,255.2 1,384.6 -248.8 -449.7 -436.2 1,291.9 0.0 0.0   Net earnings   1,409.0 1,355.2 -180.8 403.4 -19.1 1,832.7 0.0 0.0   Pre-tax profit without non-rec. items   1,255 1,385 -249 -450 -436 1,292 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,558 1,374 1,203 1,042 946 467 0.0 0.0   Shareholders equity total   39,688 41,043 39,362 38,265 36,626 36,959 10,993 10,993   Interest-bearing liabilities   1,622 2,168 5,224 1,345 2,995 1,554 0.0 0.0   Balance sheet total (assets)   45,192 46,632 47,823 43,715 43,506 41,679 10,993 10,993   Net Debt   1,505 1,082 -557 -3,444 -6,342 -5,024 -10,993 -10,993     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,635 7,728 4,507 4,117 3,884 2,433 0.0 0.0   Gross profit growth   -6.8% 1.2% -41.7% -8.6% -5.7% -37.4% -100.0% 0.0%   Employees   26 24 20 17 15 13 0 0   Employee growth %   -7.1% -7.7% -16.7% -15.0% -11.8% -13.3% -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)   45,192 46,632 47,823 43,715 43,506 41,679 10,993 10,993   Balance sheet change%   -1.5% 3.2% 2.6% -8.6% -0.5% -4.2% -73.6% 0.0%   Added value   -344.6 490.6 -1,539.8 -2,075.7 -1,783.2 -2,225.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -272 -520 -496 -453 -278 -959 -467 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -8.5% 2.0% -41.4% -57.5% -53.4% -111.2% 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 %   3.1% 3.2% -0.3% -0.9% -0.9% 3.1% 0.0% 0.0%   ROI %   3.4% 3.4% -0.3% -1.0% -1.0% 3.3% 0.0% 0.0%   ROE %   3.6% 3.4% -0.4% 1.0% -0.1% 5.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   87.8% 88.0% 82.3% 87.5% 84.2% 88.7% 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, %   -436.7% 220.5% 36.2% 165.9% 335.3% 225.8% 0.0% 0.0%   Gearing %   4.1% 5.3% 13.3% 3.5% 8.2% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 3.6% 3.4% 1.2% 1.2% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.6 1.0 1.0 1.6 2.4 2.4 0.0 0.0   Current Ratio   2.8 3.1 2.1 2.9 3.6 3.8 0.0 0.0   Cash and cash equivalent   117.1 1,086.3 5,780.5 4,788.8 9,337.6 6,577.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   9,605.7 10,940.1 9,209.3 10,318.2 12,913.3 11,477.7 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -13 20 -77 -122 -119 -171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 20 -77 -122 -126 -171 0 0   EBIT / employee   -25 6 -93 -139 -138 -208 0 0   Net earnings / employee   54 56 -9 24 -1 141 0 0