Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brandt Georgi 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 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.0% 6.8% 2.2% 1.7% 3.1% 4.6% 11.5% 11.3%   Credit score (0-100)   0 37 65 72 56 45 21 22   Credit rating   N/A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 3.1 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)  2018 N/A 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   0.0 560 2,221 2,414 1,764 992 0.0 0.0   EBITDA   0.0 211 1,307 1,552 794 342 0.0 0.0   EBIT   0.0 208 1,302 1,547 792 342 0.0 0.0   Pre-tax profit (PTP)   0.0 203.7 1,285.2 1,480.9 697.8 263.3 0.0 0.0   Net earnings   0.0 157.9 1,002.3 1,154.5 543.4 203.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 204 1,285 1,481 698 263 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 11.7 7.0 2.3 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 208 1,210 1,365 908 611 561 561   Interest-bearing liabilities   0.0 184 143 1,369 1,708 1,166 0.0 0.0   Balance sheet total (assets)   0.0 750 2,538 3,874 3,237 2,559 561 561   Net Debt   0.0 -13.5 -1,216 497 1,190 706 -561 -561     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 560 2,221 2,414 1,764 992 0.0 0.0   Gross profit growth   0.0% 0.0% 296.5% 8.7% -26.9% -43.8% -100.0% 0.0%   Employees   0 2 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 0.0% -33.3% -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)   0 750 2,538 3,874 3,237 2,559 561 561   Balance sheet change%   0.0% 0.0% 238.5% 52.6% -16.4% -20.9% -78.1% 0.0%   Added value   0.0 210.7 1,306.7 1,552.0 796.8 342.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9 -9 -9 -5 0 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 37.2% 58.6% 64.1% 44.9% 34.5% 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% 27.8% 79.2% 48.3% 22.3% 11.8% 0.0% 0.0%   ROI %   0.0% 53.1% 149.1% 75.7% 29.6% 15.6% 0.0% 0.0%   ROE %   0.0% 76.0% 141.4% 89.7% 47.8% 26.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 27.7% 47.7% 35.2% 28.1% 23.9% 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, %   0.0% -6.4% -93.1% 32.0% 149.8% 206.1% 0.0% 0.0%   Gearing %   0.0% 88.4% 11.8% 100.3% 188.0% 190.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.0% 10.3% 8.8% 6.1% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.4 1.7 0.9 0.6 0.4 0.0 0.0   Current Ratio   0.0 1.4 1.9 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 197.4 1,359.5 872.2 517.2 460.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 196.5 1,204.7 1,362.9 908.1 611.2 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 N/A 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   0 105 436 517 266 171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 105 436 517 265 171 0 0   EBIT / employee   0 104 434 516 264 171 0 0   Net earnings / employee   0 79 334 385 181 102 0 0