Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSMÆGLERFIRMAET BRIX WESTERGAARD A/S 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% 0.6%   Bankruptcy risk   1.2% 1.5% 1.4% 1.7% 1.8% 5.5% 9.4% 7.3%   Credit score (0-100)   83 78 80 73 70 41 6 6   Credit rating   A A A A A BBB BB BBB   Credit limit (kDKK)   77.1 12.1 21.1 8.0 3.9 0.0 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   3,459 4,148 3,767 8,358 7,757 2,027 0.0 0.0   EBITDA   1,452 1,746 1,012 4,736 4,640 -740 0.0 0.0   EBIT   1,031 1,291 595 4,364 4,294 -1,011 0.0 0.0   Pre-tax profit (PTP)   1,012.7 1,275.9 584.4 4,348.2 4,279.2 -1,021.6 0.0 0.0   Net earnings   945.0 965.5 448.8 3,380.7 3,322.8 -801.1 0.0 0.0   Pre-tax profit without non-rec. items   1,013 1,276 584 4,348 4,279 -1,022 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   613 552 394 236 397 326 0.0 0.0   Shareholders equity total   1,779 1,744 993 3,724 4,247 1,445 945 945   Interest-bearing liabilities   428 304 196 0.0 0.0 334 0.0 0.0   Balance sheet total (assets)   3,011 3,063 2,048 6,223 5,823 2,029 945 945   Net Debt   -615 65.2 -87.2 -3,803 -2,215 334 -745 -745     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   3,459 4,148 3,767 8,358 7,757 2,027 0.0 0.0   Gross profit growth   9.3% 19.9% -9.2% 121.9% -7.2% -73.9% -100.0% 0.0%   Employees   0 0 0 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -4.0% -6.3% -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)   3,011 3,063 2,048 6,223 5,823 2,029 945 945   Balance sheet change%   -22.2% 1.7% -33.1% 203.8% -6.4% -65.2% -53.4% 0.0%   Added value   1,030.6 1,290.9 595.0 4,363.6 4,293.7 -1,010.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -839 -717 -775 -731 -385 -542 -326 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 -1.0 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 (%)   29.8% 31.1% 15.8% 52.2% 55.4% -49.9% 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 %   30.0% 42.5% 23.3% 105.5% 71.3% -25.7% 0.0% 0.0%   ROI %   36.1% 53.9% 32.4% 166.7% 104.7% -33.0% 0.0% 0.0%   ROE %   46.0% 54.8% 32.8% 143.3% 83.4% -28.1% 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 %   59.3% 56.9% 48.5% 59.8% 72.9% 71.2% 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, %   -42.4% 3.7% -8.6% -80.3% -47.7% -45.1% 0.0% 0.0%   Gearing %   24.0% 17.4% 19.7% 0.0% 0.0% 23.1% 0.0% -78.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.1% 4.3% 15.8% 0.0% 6.5% 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   1.8 1.6 0.9 2.2 3.3 2.4 0.0 0.0   Current Ratio   1.8 1.6 0.9 2.2 3.3 2.4 0.0 0.0   Cash and cash equivalent   1,043.0 238.8 282.7 3,802.7 2,214.8 0.0 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   473.0 509.5 -46.8 2,902.0 3,358.6 803.1 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   0 0 0 873 895 -225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 947 967 -164 0 0   EBIT / employee   0 0 0 873 895 -225 0 0   Net earnings / employee   0 0 0 676 692 -178 0 0