Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNS INGENIØRFIRMA ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   1.5% 1.4% 2.2% 1.4% 1.3% 1.2% 21.4% 21.2%   Credit score (0-100)   78 79 65 77 80 82 1 1   Credit rating   BBB BBB BBB BBB BBB BBB C C   Credit limit (kDKK)   7.4 15.7 0.0 23.3 38.2 49.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,483 2,227 2,602 2,628 2,469 2,345 0.0 0.0   EBITDA   1,059 840 1,173 1,066 923 811 0.0 0.0   EBIT   946 737 1,031 1,008 854 714 0.0 0.0   Pre-tax profit (PTP)   948.0 730.0 1,026.0 1,004.0 847.0 710.5 0.0 0.0   Net earnings   738.0 568.0 800.0 783.0 661.0 553.9 0.0 0.0   Pre-tax profit without non-rec. items   948 730 1,026 1,004 847 710 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   199 520 455 356 361 322 0.0 0.0   Shareholders equity total   965 833 634 1,117 1,028 932 252 252   Interest-bearing liabilities   0.0 260 30.0 30.0 0.0 158 0.0 0.0   Balance sheet total (assets)   1,648 1,771 1,265 1,692 1,532 1,597 252 252   Net Debt   -859 -413 -310 -663 -652 -527 -252 -252     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,483 2,227 2,602 2,628 2,469 2,345 0.0 0.0   Gross profit growth   10.2% -10.3% 16.8% 1.0% -6.1% -5.0% -100.0% 0.0%   Employees   3 3 3 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 2.3% -11.4% -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)   1,648 1,771 1,265 1,692 1,532 1,597 252 252   Balance sheet change%   10.9% 7.5% -28.6% 33.8% -9.5% 4.2% -84.2% 0.0%   Added value   946.0 737.0 1,031.0 1,008.0 854.0 714.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 218 -207 -157 -64 -137 -322 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 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   38.1% 33.1% 39.6% 38.4% 34.6% 30.4% 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 %   60.6% 43.3% 67.9% 68.2% 53.0% 45.9% 0.0% 0.0%   ROI %   102.3% 71.4% 115.0% 108.3% 76.1% 65.4% 0.0% 0.0%   ROE %   87.2% 63.2% 109.1% 89.4% 61.6% 56.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   58.6% 47.0% 50.1% 66.0% 67.1% 58.4% 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, %   -81.1% -49.2% -26.4% -62.2% -70.6% -65.0% 0.0% 0.0%   Gearing %   0.0% 31.2% 4.7% 2.7% 0.0% 16.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 7.7% 3.4% 16.7% 46.7% 9.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.1 1.4 1.3 2.5 2.5 2.0 0.0 0.0   Current Ratio   2.1 1.4 1.3 2.5 2.5 2.0 0.0 0.0   Cash and cash equivalent   859.0 673.0 340.0 693.0 652.0 684.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   767.0 328.0 200.0 793.0 705.0 650.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   277 215 301 288 275 238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   310 246 343 305 298 270 0 0   EBIT / employee   277 215 301 288 275 238 0 0   Net earnings / employee   216 166 234 224 213 185 0 0