Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOTOGRAF BRØNDUM & CO. 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% 2.0% 2.0%   Bankruptcy risk   8.5% 3.3% 4.6% 4.5% 5.1% 7.3% 16.1% 15.8%   Credit score (0-100)   30 56 46 45 43 32 11 12   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 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 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   604 825 681 600 321 213 0.0 0.0   EBITDA   70.1 323 110 43.3 5.8 -71.6 0.0 0.0   EBIT   33.3 288 69.7 -0.5 -21.8 -99.1 0.0 0.0   Pre-tax profit (PTP)   32.5 286.5 68.0 -2.5 -23.3 -99.1 0.0 0.0   Net earnings   32.5 291.1 52.9 -2.0 -18.4 -77.4 0.0 0.0   Pre-tax profit without non-rec. items   32.5 286 68.0 -2.5 -23.3 -99.1 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   112 76.9 104 60.1 32.6 5.0 0.0 0.0   Shareholders equity total   118 409 462 460 441 364 64.1 64.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 99.6 126 0.0 0.0   Balance sheet total (assets)   401 613 671 745 668 662 64.1 64.1   Net Debt   -19.9 -143 -85.9 -138 10.7 -3.4 -64.1 -64.1     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   604 825 681 600 321 213 0.0 0.0   Gross profit growth   -9.6% 36.5% -17.5% -11.8% -46.6% -33.7% -100.0% 0.0%   Employees   2 2 2 2 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   401 613 671 745 668 662 64 64   Balance sheet change%   -2.2% 52.9% 9.5% 11.0% -10.3% -0.9% -90.3% 0.0%   Added value   70.1 323.3 109.8 43.3 22.0 -71.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 -71 -13 -88 -55 -55 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -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 (%)   5.5% 34.9% 10.2% -0.1% -6.8% -46.6% 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 %   8.7% 56.8% 10.9% -0.1% -3.1% -14.9% 0.0% 0.0%   ROI %   34.4% 109.4% 16.0% -0.1% -4.4% -19.2% 0.0% 0.0%   ROE %   32.0% 110.5% 12.2% -0.4% -4.1% -19.2% 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 %   29.4% 66.7% 68.8% 61.7% 66.1% 55.0% 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, %   -28.4% -44.4% -78.3% -319.2% 185.8% 4.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 22.6% 34.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   310.1% 0.0% 0.0% 0.0% 3.1% 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 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 2.6 2.7 2.4 2.8 2.2 0.0 0.0   Current Ratio   1.0 2.6 2.7 2.4 2.8 2.2 0.0 0.0   Cash and cash equivalent   19.9 143.4 85.9 138.3 88.9 129.5 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   5.7 332.0 357.9 399.7 408.9 359.1 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   35 162 55 22 0 -72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 162 55 22 0 -72 0 0   EBIT / employee   17 144 35 -0 0 -99 0 0   Net earnings / employee   16 146 26 -1 0 -77 0 0