Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRAUNERS OPTIK ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   7.9% 4.0% 3.6% 7.7% 2.1% 3.4% 12.2% 13.8%   Credit score (0-100)   33 51 54 32 65 54 18 16   Credit rating   BB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,302 2,461 2,436 2,185 3,144 2,039 0.0 0.0   EBITDA   153 326 73.7 -104 923 61.1 0.0 0.0   EBIT   117 306 69.4 -123 897 -49.1 0.0 0.0   Pre-tax profit (PTP)   61.0 268.1 14.1 -227.0 837.5 -124.0 0.0 0.0   Net earnings   44.8 206.2 8.2 -177.6 653.2 -102.1 0.0 0.0   Pre-tax profit without non-rec. items   61.0 268 14.1 -227 838 -124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   59.1 39.1 55.7 104 103 627 0.0 0.0   Shareholders equity total   326 532 432 254 908 806 681 681   Interest-bearing liabilities   57.0 1.9 181 78.8 0.0 510 0.0 0.0   Balance sheet total (assets)   1,709 1,980 1,560 1,380 1,741 1,985 681 681   Net Debt   -201 -458 116 -159 -498 24.7 -681 -681     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   2,302 2,461 2,436 2,185 3,144 2,039 0.0 0.0   Gross profit growth   -9.1% 6.9% -1.0% -10.3% 43.9% -35.2% -100.0% 0.0%   Employees   0 0 5 5 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -20.0% -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)   1,709 1,980 1,560 1,380 1,741 1,985 681 681   Balance sheet change%   -20.8% 15.9% -21.2% -11.5% 26.2% 14.0% -65.7% 0.0%   Added value   116.9 305.6 69.4 -122.7 897.5 -49.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 -40 12 29 -27 415 -627 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   5.1% 12.4% 2.8% -5.6% 28.5% -2.4% 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 %   6.4% 16.9% 3.9% -8.3% 57.6% -2.6% 0.0% 0.0%   ROI %   28.7% 64.0% 11.5% -25.9% 144.8% -4.4% 0.0% 0.0%   ROE %   14.8% 48.1% 1.7% -51.7% 112.4% -11.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   19.1% 26.9% 27.7% 18.4% 52.1% 40.6% 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, %   -131.5% -140.7% 157.4% 152.8% -53.9% 40.4% 0.0% 0.0%   Gearing %   17.5% 0.4% 41.8% 31.0% 0.0% 63.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   49.5% 148.3% 60.6% 80.4% 154.3% 29.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.4 0.6 0.3 0.4 1.1 0.9 0.0 0.0   Current Ratio   1.0 1.2 1.1 0.9 1.7 1.4 0.0 0.0   Cash and cash equivalent   257.7 460.1 64.6 237.7 498.0 485.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   56.0 338.8 157.1 -69.5 585.9 344.3 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 14 -25 179 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 15 -21 185 15 0 0   EBIT / employee   0 0 14 -25 179 -12 0 0   Net earnings / employee   0 0 2 -36 131 -26 0 0