Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brønsholmvej 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% 0.3% 0.3%   Bankruptcy risk   0.0% 2.2% 2.3% 1.3% 1.8% 1.5% 11.4% 11.4%   Credit score (0-100)   0 67 64 79 70 75 21 21   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 11.4 0.4 5.2 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   0.0 631 594 615 492 684 0.0 0.0   EBITDA   0.0 631 594 615 492 684 0.0 0.0   EBIT   0.0 535 498 519 396 552 0.0 0.0   Pre-tax profit (PTP)   0.0 155.0 277.0 316.0 191.0 247.9 0.0 0.0   Net earnings   0.0 121.0 216.0 247.0 149.0 193.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 155 277 316 191 248 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 10,220 10,124 10,028 10,467 10,334 0.0 0.0   Shareholders equity total   0.0 171 267 515 663 857 807 807   Interest-bearing liabilities   0.0 8,733 8,460 8,799 8,482 8,712 0.0 0.0   Balance sheet total (assets)   0.0 10,250 10,144 10,145 10,591 10,334 807 807   Net Debt   0.0 8,704 8,460 8,799 8,445 8,712 -807 -807     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   0.0 631 594 615 492 684 0.0 0.0   Gross profit growth   0.0% 0.0% -5.9% 3.5% -20.0% 39.0% -100.0% 0.0%   Employees   0 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)   0 10,250 10,144 10,145 10,591 10,334 807 807   Balance sheet change%   0.0% 0.0% -1.0% 0.0% 4.4% -2.4% -92.2% 0.0%   Added value   0.0 631.0 594.0 615.0 492.0 683.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,124 -192 -192 343 -264 -10,334 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% 84.8% 83.8% 84.4% 80.5% 80.7% 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 %   0.0% 5.2% 4.9% 5.1% 3.8% 5.3% 0.0% 0.0%   ROI %   0.0% 5.8% 5.4% 5.5% 4.1% 5.6% 0.0% 0.0%   ROE %   0.0% 70.8% 98.6% 63.2% 25.3% 25.4% 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% 1.7% 2.6% 5.1% 6.3% 8.3% 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% 1,379.4% 1,424.2% 1,430.7% 1,716.5% 1,273.8% 0.0% 0.0%   Gearing %   0.0% 5,107.0% 3,168.5% 1,708.5% 1,279.3% 1,016.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.7% 2.6% 2.4% 2.4% 3.5% 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 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 29.0 0.0 0.0 37.0 0.0 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 -1,541.0 -1,745.0 -1,607.0 -1,658.0 -1,342.8 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   0 316 297 308 246 342 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 316 297 308 246 342 0 0   EBIT / employee   0 268 249 260 198 276 0 0   Net earnings / employee   0 61 108 124 75 97 0 0