Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Braulein 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.8% 5.9% 5.5% 4.1% 4.5% 7.2% 18.3% 17.9%   Credit score (0-100)   41 39 40 48 46 34 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   562 633 639 1,037 937 684 0.0 0.0   EBITDA   194 217 213 391 294 12.1 0.0 0.0   EBIT   81.8 105 108 286 189 12.1 0.0 0.0   Pre-tax profit (PTP)   81.7 101.5 106.7 284.2 196.3 3.0 0.0 0.0   Net earnings   60.2 79.0 83.2 219.8 152.8 2.1 0.0 0.0   Pre-tax profit without non-rec. items   81.7 101 107 284 196 3.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   872 951 1,034 1,254 1,107 359 309 309   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 100 0.0 0.0   Balance sheet total (assets)   1,195 1,339 1,531 1,764 1,505 569 309 309   Net Debt   -441 -630 -713 -925 -1,287 -227 -309 -309     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   562 633 639 1,037 937 684 0.0 0.0   Gross profit growth   0.0% 12.6% 0.9% 62.4% -9.7% -27.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,195 1,339 1,531 1,764 1,505 569 309 309   Balance sheet change%   0.0% 12.0% 14.3% 15.2% -14.7% -62.2% -45.8% 0.0%   Added value   194.4 217.2 213.3 391.1 293.5 12.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   315 -225 -210 -210 -210 0 0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   14.6% 16.5% 17.0% 27.6% 20.1% 1.8% 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 %   6.9% 8.3% 7.7% 17.6% 12.0% 1.2% 0.0% 0.0%   ROI %   8.5% 10.6% 10.5% 24.6% 16.5% 1.6% 0.0% 0.0%   ROE %   6.9% 8.7% 8.4% 19.2% 12.9% 0.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   72.9% 71.0% 67.6% 71.1% 73.5% 63.0% 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, %   -226.6% -290.1% -334.4% -236.4% -438.4% -1,869.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 28.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 19.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.3 3.2 2.9 3.4 3.7 2.6 0.0 0.0   Current Ratio   3.3 3.2 2.9 3.4 3.7 2.6 0.0 0.0   Cash and cash equivalent   440.5 630.1 713.3 924.5 1,286.7 327.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   527.9 696.4 861.5 1,163.1 1,091.8 343.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   194 217 213 391 294 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 217 213 391 294 12 0 0   EBIT / employee   82 105 108 286 189 12 0 0   Net earnings / employee   60 79 83 220 153 2 0 0