Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. PEDERSEN ENTREPRENØRFIRMA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   2.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   0.0% 9.3% 5.0% 2.1% 4.6% 15.0% 20.4% 17.9%   Credit score (0-100)   0 29 46 70 47 13 5 8   Credit rating   N/A BB BBB A BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,582 1,443 2,001 975 362 0.0 0.0   EBITDA   0.0 83.5 -45.1 893 127 -536 0.0 0.0   EBIT   0.0 24.0 -119 853 91.3 -551 0.0 0.0   Pre-tax profit (PTP)   0.0 7.2 -140.4 832.9 76.8 -561.5 0.0 0.0   Net earnings   0.0 2.5 -112.5 647.4 59.9 -445.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7.2 -140 833 76.8 -562 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 198 195 51.1 15.3 0.0 0.0 0.0   Shareholders equity total   0.0 292 179 827 287 94.1 -30.9 -30.9   Interest-bearing liabilities   0.0 660 421 436 8.6 0.0 30.9 30.9   Balance sheet total (assets)   0.0 1,843 1,008 1,794 817 338 0.0 0.0   Net Debt   0.0 660 421 -347 -642 -89.9 30.9 30.9     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 2,582 1,443 2,001 975 362 0.0 0.0   Gross profit growth   0.0% 0.0% -44.1% 38.6% -51.3% -62.9% -100.0% 0.0%   Employees   0 0 4 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% -33.3% 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)   0 1,843 1,008 1,794 817 338 0 0   Balance sheet change%   0.0% 0.0% -45.3% 78.0% -54.5% -58.6% -100.0% 0.0%   Added value   0.0 83.5 -45.1 893.5 131.3 -535.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 139 -77 -184 -72 -31 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 (%)   0.0% 0.9% -8.2% 42.7% 9.4% -152.2% 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 %   0.0% 1.3% -8.3% 60.9% 7.0% -95.5% 0.0% 0.0%   ROI %   0.0% 2.5% -15.2% 91.5% 11.7% -283.0% 0.0% 0.0%   ROE %   0.0% 0.9% -47.7% 128.7% 10.8% -233.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 15.8% 17.8% 46.1% 35.1% 27.8% -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, %   0.0% 790.2% -933.2% -38.8% -505.1% 16.8% 0.0% 0.0%   Gearing %   0.0% 226.0% 234.6% 52.7% 3.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% 4.0% 4.8% 6.5% 243.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 1.1 1.0 2.2 1.6 1.4 0.0 0.0   Current Ratio   0.0 1.1 1.0 2.2 1.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 782.6 650.5 89.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 105.8 -15.3 939.9 294.1 94.1 -15.5 -15.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -11 298 66 -268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -11 298 64 -268 0 0   EBIT / employee   0 0 -30 284 46 -276 0 0   Net earnings / employee   0 0 -28 216 30 -222 0 0