Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BROEN-LAB A/S 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 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.5% 0.0% 0.0% 0.0% 1.0% 1.0% 4.0% 3.7%   Credit score (0-100)   78 0 0 0 86 87 49 52   Credit rating   A N/A N/A N/A A A BBB BBB   Credit limit (kDKK)   330.9 0.0 0.0 0.0 10,189.3 8,447.9 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 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48,551 0.0 0.0 0.0 93,430 89,290 0.0 0.0   EBITDA   1,937 0.0 0.0 0.0 36,769 32,368 0.0 0.0   EBIT   1,937 0.0 0.0 0.0 36,769 32,368 0.0 0.0   Pre-tax profit (PTP)   13.2 0.0 0.0 0.0 36,677.1 32,948.5 0.0 0.0   Net earnings   -25.1 0.0 0.0 0.0 28,575.5 25,699.7 0.0 0.0   Pre-tax profit without non-rec. items   13.2 0.0 0.0 0.0 36,677 32,948 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   19,973 0.0 0.0 0.0 15,325 15,227 0.0 0.0   Shareholders equity total   76,813 0.0 0.0 0.0 117,433 105,544 62,749 62,749   Interest-bearing liabilities   35,504 0.0 0.0 0.0 2,704 3,000 0.0 0.0   Balance sheet total (assets)   145,060 0.0 0.0 0.0 152,087 139,910 62,749 62,749   Net Debt   34,680 0.0 0.0 0.0 -21,825 -19,659 -8,983 -8,983     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 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   48,551 0.0 0.0 0.0 93,430 89,290 0.0 0.0   Gross profit growth   7.0% -100.0% 0.0% 0.0% 0.0% -4.4% -100.0% 0.0%   Employees   68 0 0 0 69 70 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 1.4% -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)   145,060 0 0 0 152,087 139,910 62,749 62,749   Balance sheet change%   -12.2% -100.0% 0.0% 0.0% 0.0% -8.0% -55.2% 0.0%   Added value   1,937.3 0.0 0.0 0.0 36,769.3 32,367.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,221 -113,951 0 0 81,704 -6,584 -21,354 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 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 (%)   4.0% 0.0% 0.0% 0.0% 39.4% 36.3% 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 %   1.5% 0.0% 0.0% 0.0% 24.9% 23.1% 0.0% 0.0%   ROI %   1.8% 0.0% 0.0% 0.0% 27.4% 25.7% 0.0% 0.0%   ROE %   -0.0% 0.0% 0.0% 0.0% 24.3% 23.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.0% 0.0% 0.0% 0.0% 77.2% 75.4% 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, %   1,790.2% 0.0% 0.0% 0.0% -59.4% -60.7% 0.0% 0.0%   Gearing %   46.2% 0.0% 0.0% 0.0% 2.3% 2.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 0.0% 0.0% 0.0% 84.6% 28.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.0 0.0 0.0 2.7 2.3 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 4.1 3.5 0.0 0.0   Cash and cash equivalent   824.3 0.0 0.0 0.0 24,529.4 22,659.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 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   -14,049.2 0.0 0.0 0.0 52,318.1 45,299.5 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 N/A 2021 N/A 2022 N/A 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   28 0 0 0 533 462 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 0 0 0 533 462 0 0   EBIT / employee   28 0 0 0 533 462 0 0   Net earnings / employee   -0 0 0 0 414 367 0 0