Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L & J BREDVIG 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  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% 1.5% 1.5%   Bankruptcy risk   2.9% 2.7% 8.7% 4.9% 2.2% 10.9% 12.2% 12.0%   Credit score (0-100)   60 61 28 43 66 21 19 20   Credit rating   BBB BBB BB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   3,015 2,280 1,173 1,682 3,022 1,006 0.0 0.0   EBITDA   792 423 48.4 453 1,349 292 0.0 0.0   EBIT   513 155 -212 167 1,063 292 0.0 0.0   Pre-tax profit (PTP)   499.6 138.0 -274.4 106.7 1,057.8 391.2 0.0 0.0   Net earnings   389.5 106.9 -211.4 79.8 823.6 305.0 0.0 0.0   Pre-tax profit without non-rec. items   500 138 -274 107 1,058 391 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   619 632 572 285 0.0 0.0 0.0 0.0   Shareholders equity total   830 737 526 605 1,429 1,734 1,654 1,654   Interest-bearing liabilities   0.0 827 1,477 210 2.5 3.9 0.0 0.0   Balance sheet total (assets)   2,281 2,376 3,576 2,326 3,002 2,068 1,654 1,654   Net Debt   -14.3 825 1,475 203 -576 -150 -1,654 -1,654     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   3,015 2,280 1,173 1,682 3,022 1,006 0.0 0.0   Gross profit growth   71.3% -24.4% -48.5% 43.3% 79.7% -66.7% -100.0% 0.0%   Employees   0 0 0 0 4 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -75.0% -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)   2,281 2,376 3,576 2,326 3,002 2,068 1,654 1,654   Balance sheet change%   13.9% 4.2% 50.5% -35.0% 29.1% -31.1% -20.0% 0.0%   Added value   791.9 423.4 48.4 453.5 1,350.2 292.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -285 -255 -320 -574 -571 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   17.0% 6.8% -18.0% 9.9% 35.2% 29.0% 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 %   23.9% 6.7% -7.1% 5.6% 39.9% 15.5% 0.0% 0.0%   ROI %   51.6% 13.0% -11.9% 11.8% 94.7% 24.7% 0.0% 0.0%   ROE %   61.3% 13.6% -33.5% 14.1% 81.0% 19.3% 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 %   66.3% 36.5% 16.5% 35.6% 62.4% 83.9% 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, %   -1.8% 194.8% 3,045.8% 44.7% -42.7% -51.3% 0.0% 0.0%   Gearing %   0.0% 112.2% 281.0% 34.7% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.2% 5.5% 7.1% 5.3% 21.9% 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   1.3 0.4 0.7 0.9 2.2 6.2 0.0 0.0   Current Ratio   0.5 0.5 0.7 0.6 1.3 6.2 0.0 0.0   Cash and cash equivalent   14.3 1.9 2.3 7.2 578.2 153.8 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   -765.1 -879.3 -1,030.7 -664.1 445.0 1,734.0 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   0 0 0 0 338 292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 337 292 0 0   EBIT / employee   0 0 0 0 266 292 0 0   Net earnings / employee   0 0 0 0 206 305 0 0