Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brian B. C. tagdækning/tømrer 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% 5.0% 5.0%   Bankruptcy risk   1.4% 1.1% 3.2% 3.3% 2.1% 7.7% 17.8% 17.5%   Credit score (0-100)   80 84 56 53 67 31 8 9   Credit rating   A A BBB BBB A BB B B   Credit limit (kDKK)   14.2 63.0 0.0 0.0 0.1 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   2,256 2,012 419 479 693 339 0.0 0.0   EBITDA   380 587 44.8 110 213 -156 0.0 0.0   EBIT   272 493 -13.1 52.1 193 -176 0.0 0.0   Pre-tax profit (PTP)   279.2 503.7 9.7 61.8 246.3 -137.2 0.0 0.0   Net earnings   215.3 390.7 6.7 47.9 191.8 -107.3 0.0 0.0   Pre-tax profit without non-rec. items   279 504 9.7 61.8 246 -137 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   390 212 154 96.5 77.2 57.9 0.0 0.0   Shareholders equity total   933 1,323 830 678 870 213 12.6 12.6   Interest-bearing liabilities   0.0 0.0 210 433 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,799 2,031 1,736 1,596 1,586 696 12.6 12.6   Net Debt   -128 -168 -245 61.4 -228 -165 -12.6 -12.6     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   2,256 2,012 419 479 693 339 0.0 0.0   Gross profit growth   9.7% -10.8% -79.2% 14.3% 44.7% -51.2% -100.0% 0.0%   Employees   0 0 0 1 1 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)   1,799 2,031 1,736 1,596 1,586 696 13 13   Balance sheet change%   -12.4% 12.9% -14.5% -8.1% -0.6% -56.1% -98.2% 0.0%   Added value   380.2 586.7 44.8 110.0 251.3 -156.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -216 -271 -116 -116 -39 -39 -58 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 -1.0 1.0 2.0 -1.0 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 (%)   12.1% 24.5% -3.1% 10.9% 27.9% -51.8% 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 %   14.8% 26.7% 0.8% 4.4% 15.7% -11.3% 0.0% 0.0%   ROI %   21.5% 35.6% 1.0% 5.8% 22.3% -21.0% 0.0% 0.0%   ROE %   21.0% 34.6% 0.6% 6.4% 24.8% -19.8% 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 %   51.8% 65.2% 47.8% 42.5% 54.8% 30.6% 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, %   -33.6% -28.7% -546.7% 55.8% -107.2% 105.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 25.3% 63.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.1% 3.8% 1.9% 0.0% 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   1.7 3.0 1.6 1.5 2.2 1.4 0.0 0.0   Current Ratio   2.5 3.0 1.6 1.6 2.2 1.4 0.0 0.0   Cash and cash equivalent   127.8 168.3 454.8 372.0 228.1 165.4 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   833.1 800.7 438.3 433.9 743.7 197.4 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  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 0 110 251 -156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 110 213 -156 0 0   EBIT / employee   0 0 0 52 193 -176 0 0   Net earnings / employee   0 0 0 48 192 -107 0 0