Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNS INGENIØRFIRMA 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.0% 1.7% 1.0% 0.9% 0.9% 0.8% 14.0% 14.0%   Credit score (0-100)   88 74 85 89 88 90 16 16   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   109.4 2.5 121.4 157.6 152.3 167.6 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   2,227 2,602 2,628 2,469 2,346 2,397 0.0 0.0   EBITDA   840 1,173 1,066 923 813 769 0.0 0.0   EBIT   737 1,031 1,008 854 715 716 0.0 0.0   Pre-tax profit (PTP)   730.0 1,026.0 1,004.0 847.0 711.0 703.4 0.0 0.0   Net earnings   568.0 800.0 783.0 661.0 554.0 549.3 0.0 0.0   Pre-tax profit without non-rec. items   730 1,026 1,004 847 711 703 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   520 455 356 361 321 283 0.0 0.0   Shareholders equity total   833 634 1,117 1,028 933 932 302 302   Interest-bearing liabilities   260 30.0 30.0 0.0 158 222 0.0 0.0   Balance sheet total (assets)   1,771 1,265 1,692 1,532 1,598 1,612 302 302   Net Debt   -413 -310 -663 -652 -527 -571 -302 -302     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   2,227 2,602 2,628 2,469 2,346 2,397 0.0 0.0   Gross profit growth   -10.3% 16.8% 1.0% -6.1% -5.0% 2.2% -100.0% 0.0%   Employees   3 3 4 3 3 4 0 0   Employee growth %   0.0% 0.0% 2.3% -11.4% -3.2% 16.7% -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)   1,771 1,265 1,692 1,532 1,598 1,612 302 302   Balance sheet change%   7.5% -28.6% 33.8% -9.5% 4.3% 0.8% -81.3% 0.0%   Added value   840.0 1,173.0 1,066.0 923.0 784.0 768.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   218 -207 -157 -64 -138 -91 -283 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   33.1% 39.6% 38.4% 34.6% 30.5% 29.9% 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 %   43.3% 67.9% 68.2% 53.0% 45.9% 44.7% 0.0% 0.0%   ROI %   71.4% 115.0% 108.3% 76.1% 65.5% 61.7% 0.0% 0.0%   ROE %   63.2% 109.1% 89.4% 61.6% 56.5% 58.9% 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 %   47.0% 50.1% 66.0% 67.1% 58.4% 57.8% 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, %   -49.2% -26.4% -62.2% -70.6% -64.8% -74.3% 0.0% 0.0%   Gearing %   31.2% 4.7% 2.7% 0.0% 16.9% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.4% 16.7% 46.7% 10.1% 7.4% 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   1.4 1.3 2.5 2.5 2.0 2.1 0.0 0.0   Current Ratio   1.4 1.3 2.5 2.5 2.0 2.1 0.0 0.0   Cash and cash equivalent   673.0 340.0 693.0 652.0 685.0 792.5 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   328.0 200.0 793.0 705.0 652.0 691.1 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  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   246 343 305 298 261 220 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   246 343 305 298 271 220 0 0   EBIT / employee   215 301 288 275 238 205 0 0   Net earnings / employee   166 234 224 213 185 157 0 0