Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORDPLADEN.DK 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  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   2.3% 0.0% 1.5% 2.0% 1.4% 8.0% 18.6% 15.5%   Credit score (0-100)   67 0 79 71 78 29 7 11   Credit rating   BBB N/A A A A BB B BB   Credit limit (kDKK)   0.0 0.0 13.0 0.3 20.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,987 0.0 2,126 1,882 1,927 1,474 0.0 0.0   EBITDA   528 0.0 922 702 688 51.2 0.0 0.0   EBIT   446 0.0 747 546 590 -10.0 0.0 0.0   Pre-tax profit (PTP)   483.6 0.0 741.0 555.0 606.0 5.3 0.0 0.0   Net earnings   380.3 0.0 577.0 432.0 472.0 3.5 0.0 0.0   Pre-tax profit without non-rec. items   484 0.0 741 555 606 5.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   438 0.0 820 693 596 320 0.0 0.0   Shareholders equity total   1,085 0.0 1,319 977 1,448 504 0.0 0.0   Interest-bearing liabilities   3.1 0.0 57.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,090 0.0 2,637 2,129 2,499 2,144 0.0 0.0   Net Debt   -1,502 0.0 -810 -606 -648 -529 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,987 0.0 2,126 1,882 1,927 1,474 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% -11.5% 2.4% -23.5% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   3,090 0 2,637 2,129 2,499 2,144 0 0   Balance sheet change%   0.0% -100.0% 0.0% -19.3% 17.4% -14.2% -100.0% 0.0%   Added value   528.2 0.0 922.0 702.0 746.0 51.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   278 -283 568 -283 -195 -337 -320 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   22.4% 0.0% 35.1% 29.0% 30.6% -0.7% 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 %   16.2% 0.0% 29.4% 24.1% 26.7% 0.9% 0.0% 0.0%   ROI %   42.8% 0.0% 50.0% 44.5% 48.5% 2.0% 0.0% 0.0%   ROE %   35.0% 0.0% 43.7% 37.6% 38.9% 0.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   35.1% 0.0% 53.6% 51.2% 57.9% 25.1% 0.0% 0.0%   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, %   -284.4% 0.0% -87.9% -86.3% -94.2% -1,032.1% 0.0% 0.0%   Gearing %   0.3% 0.0% 4.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,182.4% 0.0% 122.8% 70.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.7 0.0 1.9 1.6 1.9 1.3 0.0 0.0   Current Ratio   1.7 0.0 1.6 1.3 1.9 1.2 0.0 0.0   Cash and cash equivalent   1,505.6 0.0 867.0 606.0 648.0 528.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,113.0 0.0 676.0 340.0 914.0 294.3 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  2016 2016/12 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 461 351 373 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 461 351 344 26 0 0   EBIT / employee   0 0 374 273 295 -5 0 0   Net earnings / employee   0 0 289 216 236 2 0 0