Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNDBYERNES I.F. FODBOLD A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... 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 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   0.8% 4.7% 9.2% 6.8% 9.2% 8.9% 6.0% 6.0%   Credit score (0-100)   94 46 27 34 26 26 39 39   Credit rating   AA BBB BB BBB BB BB BBB BBB   Credit limit (kDKK)   14,498.2 0.0 0.0 0.0 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2024/6 2024e N/A 2025e N/A Net sales   185,660 175,140 0 0 0 0 0 0   Gross profit   100,677 88,168 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   20,954 -61,796 0.0 0.0 0.0 0.0 0.0 0.0   EBIT   11,214 -74,590 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   10,367.0 -78,697.0 0.0 0.0 0.0 0.0 0.0 0.0   Net earnings   10,367.0 -78,697.0 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   10,367 -78,696 0.0 0.0 0.0 0.0 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 2024/6 2024e N/A 2025e N/A Tangible assets total   146,280 148,012 11,097 14,735 6,372 11,086 0.0 0.0   Shareholders equity total   139,015 57,907 98,959 108,307 125,296 268,577 0.0 0.0   Interest-bearing liabilities   9,605 0.0 0.0 0.0 0.0 156,211 1,898 1,898   Balance sheet total (assets)   259,032 242,694 64,626 142,653 67,419 108,037 1,898 1,898   Net Debt   8,829 -4,409 -6,890 0.0 -17,373 126,757 1,898 1,898     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2024/6 2024e N/A 2025e N/A Net sales   185,660 175,140 0 0 0 0 0 0   Net sales growth   26.3% -5.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   100,677 88,168 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   21.7% -12.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   259,032 242,694 64,626 142,653 67,419 108,037 1,898 1,898   Balance sheet change%   37.4% -6.3% -73.4% 120.7% -52.7% 60.2% -98.2% 0.0%   Added value   20,954.0 -61,796.0 0.0 0.0 0.0 0.0 0.0 0.0   Added value %   11.3% -35.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   41,692 -11,433 -203,004 -220 -1,456 -1,093 -11,086 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2024/6 2024e N/A 2025e N/A EBITDA %   11.3% -35.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   6.0% -42.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   11.1% -84.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   5.6% -44.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   10.8% -37.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.6% -44.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.1% -29.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROI %   8.0% -68.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   7.7% -79.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   53.7% 25.6% 44.6% 43.8% 39.4% 30.2% 0.0% 0.0%   Relative indebtedness %   64.6% 105.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   64.2% 103.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   42.1% 7.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   6.9% 0.0% 0.0% 0.0% 0.0% 58.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.8% 86.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.1 -0.0 -0.0 -0.0 -0.0 0.0 0.0   Current Ratio   0.3 0.1 -0.0 -0.0 -0.0 -0.0 0.0 0.0   Cash and cash equivalent   776.0 4,409.0 6,890.0 0.0 17,373.0 29,454.0 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 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   62.7 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 %   20.4% 13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -82,165.0 -150,507.0 110,931.0 123,595.0 159,162.0 444,254.0 -949.0 -949.0   Net working capital %   -44.3% -85.9% 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 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0