Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bramming Tømrer 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   2.1% 3.1% 3.4% 2.0% 2.5% 2.4% 15.5% 15.5%   Credit score (0-100)   68 56 52 69 61 63 13 13   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,642 1,651 1,445 1,453 1,451 1,635 0.0 0.0   EBITDA   611 357 305 248 210 276 0.0 0.0   EBIT   601 352 277 215 178 241 0.0 0.0   Pre-tax profit (PTP)   617.3 361.9 294.9 228.3 198.8 261.7 0.0 0.0   Net earnings   480.0 280.8 229.8 175.7 153.8 203.2 0.0 0.0   Pre-tax profit without non-rec. items   617 362 295 228 199 262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   19.1 13.9 127 93.3 61.8 101 0.0 0.0   Shareholders equity total   568 369 319 395 348 502 252 252   Interest-bearing liabilities   0.0 40.2 42.3 71.7 46.7 49.1 0.0 0.0   Balance sheet total (assets)   1,371 1,709 1,063 997 1,183 1,722 252 252   Net Debt   -714 -820 -111 71.7 -209 -223 -252 -252     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,642 1,651 1,445 1,453 1,451 1,635 0.0 0.0   Gross profit growth   0.0% 0.5% -12.4% 0.5% -0.2% 12.7% -100.0% 0.0%   Employees   2 2 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)   1,371 1,709 1,063 997 1,183 1,722 252 252   Balance sheet change%   0.0% 24.6% -37.8% -6.2% 18.6% 45.6% -85.4% 0.0%   Added value   611.1 357.0 304.8 247.8 211.5 276.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 -10 85 -67 -63 4 -101 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   36.6% 21.3% 19.2% 14.8% 12.3% 14.7% 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 %   45.2% 23.8% 21.5% 22.5% 18.5% 18.9% 0.0% 0.0%   ROI %   109.0% 75.0% 77.5% 54.8% 45.9% 57.9% 0.0% 0.0%   ROE %   84.5% 59.9% 66.8% 49.2% 41.4% 47.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.4% 21.6% 30.0% 39.6% 29.5% 29.1% 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, %   -116.8% -229.6% -36.4% 28.9% -99.8% -80.7% 0.0% 0.0%   Gearing %   0.0% 10.9% 13.3% 18.2% 13.4% 9.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.6% 8.9% 5.9% 5.3% 25.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.1 1.4 1.3 1.6 1.5 1.4 0.0 0.0   Current Ratio   2.1 1.4 1.3 1.6 1.5 1.4 0.0 0.0   Cash and cash equivalent   713.9 859.9 153.3 0.0 256.2 271.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   703.1 493.3 199.6 339.6 370.9 492.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   306 179 152 124 106 138 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   306 179 152 124 105 138 0 0   EBIT / employee   300 176 139 107 89 120 0 0   Net earnings / employee   240 140 115 88 77 102 0 0