Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bramming Smede 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   4.8% 3.9% 2.2% 7.9% 2.6% 3.6% 10.4% 10.4%   Credit score (0-100)   46 52 65 29 61 52 24 24   Credit rating   BBB BBB BBB BB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,127 765 986 414 994 2,136 0.0 0.0   EBITDA   436 123 298 -167 325 808 0.0 0.0   EBIT   429 96.6 254 -221 266 752 0.0 0.0   Pre-tax profit (PTP)   426.0 93.5 247.4 -224.9 263.9 751.2 0.0 0.0   Net earnings   333.7 77.1 191.9 -224.9 246.1 585.0 0.0 0.0   Pre-tax profit without non-rec. items   426 93.5 247 -225 264 751 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   74.4 183 170 146 126 70.4 0.0 0.0   Shareholders equity total   384 407 543 262 508 1,034 923 923   Interest-bearing liabilities   18.0 64.8 50.7 77.5 96.9 159 0.0 0.0   Balance sheet total (assets)   568 660 1,124 509 870 2,024 923 923   Net Debt   -258 -369 -691 -232 -435 151 -923 -923     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,127 765 986 414 994 2,136 0.0 0.0   Gross profit growth   0.0% -32.1% 28.9% -58.0% 139.8% 115.0% -100.0% 0.0%   Employees   0 0 0 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   568 660 1,124 509 870 2,024 923 923   Balance sheet change%   0.0% 16.2% 70.3% -54.8% 71.0% 132.7% -54.4% 0.0%   Added value   436.1 122.6 297.6 -167.4 319.4 807.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   67 82 -56 -77 -79 -111 -70 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   38.0% 12.6% 25.7% -53.2% 26.8% 35.2% 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 %   75.4% 15.7% 28.5% -27.0% 38.6% 52.0% 0.0% 0.0%   ROI %   106.7% 22.1% 47.7% -47.2% 56.4% 83.6% 0.0% 0.0%   ROE %   87.0% 19.5% 40.4% -55.9% 63.9% 75.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   67.5% 61.6% 48.3% 51.5% 58.4% 51.1% 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, %   -59.2% -301.0% -232.1% 138.4% -133.7% 18.7% 0.0% 0.0%   Gearing %   4.7% 15.9% 9.3% 29.6% 19.1% 15.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.4% 7.5% 11.3% 7.3% 2.7% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.7 1.9 1.6 1.5 2.1 2.0 0.0 0.0   Current Ratio   2.7 1.9 1.6 1.5 2.1 2.0 0.0 0.0   Cash and cash equivalent   275.9 433.9 741.6 309.3 532.1 8.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   309.3 224.1 372.9 115.6 381.9 963.7 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -167 319 404 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -167 325 404 0 0   EBIT / employee   0 0 0 -221 266 376 0 0   Net earnings / employee   0 0 0 -225 246 292 0 0