Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRAMIDAN FINANCE 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.8% 0.7% 0.7% 0.8% 0.7% 0.8% 7.7% 7.7%   Credit score (0-100)   93 93 94 93 93 92 32 32   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   942.5 1,239.7 2,203.6 2,163.4 2,949.9 2,606.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,130 15,242 16,682 18,803 21,804 23,733 0.0 0.0   EBITDA   13,130 15,242 16,682 18,803 21,804 23,733 0.0 0.0   EBIT   3,414 3,778 4,018 4,423 5,212 4,868 0.0 0.0   Pre-tax profit (PTP)   2,361.7 2,549.2 3,128.0 3,721.0 3,359.0 2,839.0 0.0 0.0   Net earnings   1,972.5 2,024.3 3,161.0 2,807.0 3,080.0 2,623.0 0.0 0.0   Pre-tax profit without non-rec. items   2,362 2,549 3,128 3,721 3,359 2,838 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   50,656 49,506 56,097 66,123 77,907 75,071 0.0 0.0   Shareholders equity total   6,978 9,105 18,953 18,969 25,979 23,451 23,016 23,016   Interest-bearing liabilities   39,688 36,058 37,654 48,557 51,733 49,515 0.0 0.0   Balance sheet total (assets)   55,118 52,749 61,464 73,730 85,393 82,882 23,016 23,016   Net Debt   39,653 35,810 37,595 48,531 51,733 48,561 -23,016 -23,016     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   13,130 15,242 16,682 18,803 21,804 23,733 0.0 0.0   Gross profit growth   19.9% 16.1% 9.4% 12.7% 16.0% 8.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,118 52,749 61,464 73,730 85,393 82,882 23,016 23,016   Balance sheet change%   13.9% -4.3% 16.5% 20.0% 15.8% -2.9% -72.2% 0.0%   Added value   13,129.9 15,241.7 16,682.0 18,803.0 19,592.0 23,733.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,564 -12,614 -6,073 -4,354 -4,808 -21,701 -75,071 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   26.0% 24.8% 24.1% 23.5% 23.9% 20.5% 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% 7.4% 7.2% 6.6% 6.6% 5.9% 0.0% 0.0%   ROI %   7.3% 7.8% 7.5% 6.8% 6.8% 6.2% 0.0% 0.0%   ROE %   32.3% 25.2% 22.5% 14.8% 13.7% 10.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   22.8% 30.7% 30.8% 25.7% 30.4% 29.3% 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, %   302.0% 234.9% 225.4% 258.1% 237.3% 204.6% 0.0% 0.0%   Gearing %   568.8% 396.0% 198.7% 256.0% 199.1% 211.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.7% 2.6% 1.6% 3.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   35.5 248.1 59.0 26.0 0.0 954.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -18,612.7 -12,779.9 -34,847.0 -43,605.0 -47,600.0 -47,274.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0