Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brandhouse/Amaze 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.9% 7.0% 6.8% 7.6% 13.2% 13.2% 20.3% 20.3%   Credit score (0-100)   45 34 34 31 16 17 5 5   Credit rating   BBB BBB BBB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 -0.0 -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   2,610 1,842 2,065 1,881 856 2,206 0.0 0.0   EBITDA   561 -245 294 42.6 -1,540 17.9 0.0 0.0   EBIT   522 -262 294 42.6 -1,540 17.9 0.0 0.0   Pre-tax profit (PTP)   522.2 -268.1 290.0 39.4 -1,545.3 16.3 0.0 0.0   Net earnings   405.9 -243.6 259.0 87.6 -1,203.1 -39.6 0.0 0.0   Pre-tax profit without non-rec. items   522 -268 290 39.4 -1,545 16.3 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   6.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,141 598 806 773 -1,103 -1,143 -1,243 -1,243   Interest-bearing liabilities   0.0 0.1 0.0 0.0 1,648 1,510 1,243 1,243   Balance sheet total (assets)   1,762 1,604 1,606 1,294 919 710 0.0 0.0   Net Debt   -620 -664 -170 -434 1,505 1,473 1,243 1,243     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   2,610 1,842 2,065 1,881 856 2,206 0.0 0.0   Gross profit growth   37.2% -29.4% 12.1% -8.9% -54.5% 157.9% -100.0% 0.0%   Employees   6 5 0 2 3 4 0 0   Employee growth %   0.0% -16.7% -100.0% 0.0% 50.0% 33.3% -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)   1,762 1,604 1,606 1,294 919 710 0 0   Balance sheet change%   59.3% -9.0% 0.1% -19.4% -29.0% -22.7% -100.0% 0.0%   Added value   561.3 -245.3 294.0 42.6 -1,539.7 17.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -34 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   20.0% -14.2% 14.2% 2.3% -179.9% 0.8% 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 %   36.5% -15.6% 18.3% 3.0% -92.9% 1.0% 0.0% 0.0%   ROI %   54.2% -30.2% 41.9% 5.6% -127.2% 1.2% 0.0% 0.0%   ROE %   42.0% -28.0% 36.9% 11.1% -142.2% -4.9% 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 %   64.8% 37.3% 50.2% 59.8% -57.4% -61.7% -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, %   -110.5% 270.8% -57.8% -1,018.5% -97.7% 8,240.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -149.4% -132.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   130.7% 13,543.6% 10,256.4% 0.0% 0.7% 0.2% 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   2.7 1.5 1.9 2.5 0.5 0.4 0.0 0.0   Current Ratio   2.7 1.5 1.9 2.5 0.5 0.4 0.0 0.0   Cash and cash equivalent   620.1 664.4 170.0 433.7 143.4 37.5 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   1,054.2 476.5 755.0 773.5 -1,103.1 -1,066.8 -621.4 -621.4   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   94 -49 0 21 -513 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   94 -49 0 21 -513 4 0 0   EBIT / employee   87 -52 0 21 -513 4 0 0   Net earnings / employee   68 -49 0 44 -401 -10 0 0