Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brucon 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 1.7% 3.9% 1.6% 1.8% 1.6% 8.3% 8.3%   Credit score (0-100)   62 73 49 74 71 75 30 30   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 5.9 0.0 13.3 4.6 17.6 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   -21.4 89.6 189 399 799 902 0.0 0.0   EBITDA   -21.4 89.6 189 399 799 892 0.0 0.0   EBIT   3,109 673 -84.9 903 1,223 2,123 0.0 0.0   Pre-tax profit (PTP)   3,096.3 667.5 -99.9 881.0 1,155.8 2,023.3 0.0 0.0   Net earnings   2,058.3 521.7 -78.0 687.1 900.3 1,574.5 0.0 0.0   Pre-tax profit without non-rec. items   3,096 668 -99.9 881 1,156 2,023 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   6,429 7,763 8,396 13,162 13,587 14,818 0.0 0.0   Shareholders equity total   4,496 5,013 4,935 5,622 6,522 8,097 7,297 7,297   Interest-bearing liabilities   458 941 1,565 1,477 1,440 1,410 0.0 0.0   Balance sheet total (assets)   6,507 7,850 8,481 13,308 13,807 15,246 7,297 7,297   Net Debt   411 905 1,494 1,422 1,319 1,176 -7,297 -7,297     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   -21.4 89.6 189 399 799 902 0.0 0.0   Gross profit growth   0.0% 0.0% 111.3% 111.0% 100.0% 12.9% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   6,507 7,850 8,481 13,308 13,807 15,246 7,297 7,297   Balance sheet change%   151.0% 20.6% 8.0% 56.9% 3.8% 10.4% -52.1% 0.0%   Added value   3,128.6 694.7 -63.2 925.9 1,246.7 2,129.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,861 1,312 611 4,743 403 1,225 -14,818 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 -1.0 1.0 2.0 3.0 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 (%)   -14,553.7% 751.2% -44.9% 226.0% 153.2% 235.3% 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 %   68.3% 9.4% -1.0% 8.3% 9.0% 14.6% 0.0% 0.0%   ROI %   70.2% 9.9% -1.1% 11.2% 13.9% 20.8% 0.0% 0.0%   ROE %   59.4% 11.0% -1.6% 13.0% 14.8% 21.5% 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 %   69.1% 63.9% 58.2% 42.2% 47.2% 53.1% 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, %   -1,924.8% 1,010.1% 789.4% 356.1% 165.2% 131.8% 0.0% 0.0%   Gearing %   10.2% 18.8% 31.7% 26.3% 22.1% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 0.9% 1.3% 1.4% 4.6% 7.0% 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   0.3 0.1 0.1 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.1 0.1 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   46.4 36.1 71.4 55.0 121.2 234.4 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   -177.6 -937.7 -655.9 -4,589.1 -3,944.5 -3,317.4 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 2,129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 892 0 0   EBIT / employee   0 0 0 0 0 2,123 0 0   Net earnings / employee   0 0 0 0 0 1,575 0 0