Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bryggertorvet Åbybro 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.4% 1.3% 1.1% 1.0% 0.8% 1.0% 7.1% 7.1%   Credit score (0-100)   65 82 84 86 91 85 34 34   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 60.0 183.2 498.3 714.1 545.2 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   207 1,034 1,597 1,685 1,664 1,749 0.0 0.0   EBITDA   207 5,227 2,092 6,565 1,826 2,160 0.0 0.0   EBIT   207 3,130 1,845 4,125 1,745 1,955 0.0 0.0   Pre-tax profit (PTP)   -48.6 2,793.0 1,759.4 4,043.8 1,078.4 788.4 0.0 0.0   Net earnings   -37.6 2,178.3 1,372.5 3,153.4 838.3 488.4 0.0 0.0   Pre-tax profit without non-rec. items   -48.6 2,793 1,759 4,044 1,078 788 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   20,370 29,901 30,310 33,000 36,081 36,287 0.0 0.0   Shareholders equity total   42.4 2,221 3,593 6,747 7,769 7,958 7,878 7,878   Interest-bearing liabilities   16,994 24,868 24,594 23,956 24,419 25,034 0.0 0.0   Balance sheet total (assets)   20,544 31,854 32,902 35,819 37,416 37,468 7,878 7,878   Net Debt   16,967 24,857 24,591 23,956 24,199 24,855 -7,878 -7,878     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   207 1,034 1,597 1,685 1,664 1,749 0.0 0.0   Gross profit growth   0.0% 398.8% 54.5% 5.5% -1.2% 5.1% -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)   20,544 31,854 32,902 35,819 37,416 37,468 7,878 7,878   Balance sheet change%   0.0% 55.0% 3.3% 8.9% 4.5% 0.1% -79.0% 0.0%   Added value   207.3 3,130.3 1,844.6 4,125.0 1,745.1 1,954.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20,370 9,531 409 2,690 3,081 206 -36,287 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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 (%)   100.0% 302.8% 115.5% 244.8% 104.9% 111.7% 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 %   1.0% 12.0% 5.9% 12.3% 4.9% 5.7% 0.0% 0.0%   ROI %   1.0% 12.5% 6.2% 13.3% 5.4% 6.0% 0.0% 0.0%   ROE %   -88.8% 192.5% 47.2% 61.0% 11.5% 6.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.5% 7.0% 10.9% 18.8% 20.8% 21.2% 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, %   8,186.5% 475.6% 1,175.6% 364.9% 1,325.2% 1,150.5% 0.0% 0.0%   Gearing %   40,103.9% 1,119.9% 684.5% 355.1% 314.3% 314.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.7% 0.6% 0.7% 3.0% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.9 1.1 0.7 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.9 1.1 0.7 0.3 0.4 0.0 0.0   Cash and cash equivalent   27.0 11.5 2.9 0.1 219.8 179.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   -11,868.8 -258.7 146.1 -1,450.1 -2,789.0 -1,625.5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e 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