Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bramidan Holding A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 0.5% 1.8% 0.3% 0.3% 3.9% 3.9%   Credit score (0-100)   0 0 99 70 100 100 50 50   Credit rating   N/A N/A AAA A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 10.6 0.1 15.2 16.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 203 344 331 353 353 353   Gross profit   0.0 0.0 35.2 67.7 67.9 73.4 0.0 0.0   EBITDA   0.0 0.0 9.9 24.5 19.8 22.5 0.0 0.0   EBIT   0.0 0.0 9.9 24.5 19.8 22.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 7.1 20.0 16.1 17.8 0.0 0.0   Net earnings   0.0 0.0 6.5 20.0 12.2 13.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7.1 24.5 16.1 17.8 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 94.5 0.0 111 104 0.0 0.0   Shareholders equity total   0.0 0.0 93.0 115 127 137 128 128   Interest-bearing liabilities   0.0 0.0 194 0.0 143 124 0.0 0.0   Balance sheet total (assets)   0.0 0.0 319 341 340 331 128 128   Net Debt   0.0 0.0 190 0.0 139 123 -32.4 -32.4     See the entire balance sheet 1.0 Volume  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 203 344 331 353 353 353   Net sales growth   0.0% 0.0% 0.0% 69.6% -3.8% 6.7% 0.0% 0.0%   Gross profit   0.0 0.0 35.2 67.7 67.9 73.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 92.3% 0.3% 8.1% -100.0% 0.0%   Employees   0 0 136 153 157 162 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 2.6% 3.2% -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)   0 0 319 341 340 331 128 128   Balance sheet change%   0.0% 0.0% 0.0% 6.6% -0.0% -2.9% -61.4% 0.0%   Added value   0.0 0.0 9.9 24.5 19.8 22.5 0.0 0.0   Added value %   0.0% 0.0% 4.9% 7.1% 6.0% 6.4% 0.0% 0.0%   Investments   0 0 208 -208 213 -11 -107 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1.0 Profitability  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 4.9% 7.1% 6.0% 6.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 4.9% 7.1% 6.0% 6.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 28.0% 36.2% 29.1% 30.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 3.2% 5.8% 3.7% 3.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 3.2% 5.8% 3.7% 3.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 3.5% 7.1% 4.9% 5.0% 0.0% 0.0%   ROA %   0.0% 0.0% 3.5% 7.4% 6.9% 7.7% 0.0% 0.0%   ROI %   0.0% 0.0% 3.7% 7.7% 7.7% 9.6% 0.0% 0.0%   ROE %   0.0% 0.0% 7.0% 19.3% 10.2% 10.1% 0.0% 0.0%   1.0 Solidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 29.3% 100.0% 37.6% 42.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 109.7% 0.0% 63.3% 53.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 107.8% 0.0% 62.0% 53.4% -9.2% -9.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 1,929.8% 0.0% 703.1% 548.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 208.8% 0.0% 112.2% 90.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.1% 0.0% 10.6% 6.1% 0.0% 0.0%   1.0 Liquidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.5 0.0 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 3.8 0.0 4.0 1.2 0.0 0.0   1.0 Capital use efficiency  2019 N/A 2020 N/A 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 69.9 0.0 44.5 41.8 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% 50.8% 0.0% 36.5% 34.3% 9.2% 9.2%   Net working capital   0.0 0.0 -11.9 0.0 -12.4 -8.6 0.0 0.0   Net working capital %   0.0% 0.0% -5.9% 0.0% -3.7% -2.4% 0.0% 0.0%   1.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 1 2 2 2 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