Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUND 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   3.4% 2.2% 2.1% 2.2% 2.6% 1.9% 21.2% 18.1%   Credit score (0-100)   56 67 69 66 60 70 1 1   Credit rating   BBB BBB A BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 0.1 0.1 0.0 1.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,710 1,877 2,170 2,842 3,914 5,100 0.0 0.0   EBITDA   182 564 820 1,488 2,643 2,848 0.0 0.0   EBIT   172 564 819 1,484 2,639 2,837 0.0 0.0   Pre-tax profit (PTP)   156.6 541.0 799.2 1,467.0 2,629.0 2,820.3 0.0 0.0   Net earnings   114.3 419.3 620.7 1,141.1 2,046.1 2,192.7 0.0 0.0   Pre-tax profit without non-rec. items   157 541 799 1,467 2,629 2,820 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 19.3 15.3 11.3 35.3 0.0 0.0   Shareholders equity total   565 585 805 1,347 2,193 2,385 10.3 10.3   Interest-bearing liabilities   493 553 144 13.7 340 589 0.0 0.0   Balance sheet total (assets)   1,733 1,870 1,738 2,817 3,928 4,450 10.3 10.3   Net Debt   -139 -55.7 -253 -1,248 -1,824 -1,661 -10.3 -10.3     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,710 1,877 2,170 2,842 3,914 5,100 0.0 0.0   Gross profit growth   -16.2% 9.8% 15.6% 31.0% 37.7% 30.3% -100.0% 0.0%   Employees   6 5 4 4 3 3 0 0   Employee growth %   0.0% -16.7% -20.0% 0.0% -25.0% 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)   1,733 1,870 1,738 2,817 3,928 4,450 10 10   Balance sheet change%   5.0% 7.9% -7.0% 62.1% 39.5% 13.3% -99.8% 0.0%   Added value   172.5 563.7 819.1 1,484.2 2,638.8 2,837.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 0 19 -8 -8 13 -35 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   10.1% 30.0% 37.7% 52.2% 67.4% 55.6% 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 %   10.2% 31.3% 45.4% 64.6% 78.2% 67.6% 0.0% 0.0%   ROI %   17.5% 51.3% 77.9% 126.4% 135.4% 102.8% 0.0% 0.0%   ROE %   20.5% 72.9% 89.3% 106.1% 115.6% 95.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   32.6% 31.3% 46.3% 47.8% 55.8% 53.6% 100.0% 50.0%   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, %   -76.5% -9.9% -30.8% -83.9% -69.0% -58.3% 0.0% 0.0%   Gearing %   87.2% 94.6% 17.9% 1.0% 15.5% 24.7% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.3% 5.7% 4.6% 4.0% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.6 0.5 0.4 0.9 1.3 1.1 0.0 0.0   Current Ratio   1.5 1.4 1.8 1.9 2.2 2.1 0.0 0.0   Cash and cash equivalent   632.6 609.2 396.4 1,261.6 2,164.8 2,249.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   536.6 555.1 769.2 1,297.0 2,146.2 2,314.3 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   29 113 205 371 880 946 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 113 205 372 881 949 0 0   EBIT / employee   29 113 205 371 880 946 0 0   Net earnings / employee   19 84 155 285 682 731 0 0