Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆMER AUTO 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% 2.9% 2.9%   Bankruptcy risk   1.0% 1.0% 1.0% 0.8% 1.1% 0.9% 12.4% 12.2%   Credit score (0-100)   89 87 85 90 85 89 4 4   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   234.5 179.4 210.2 332.5 147.0 255.4 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   3,312 2,731 2,629 2,580 3,083 2,886 0.0 0.0   EBITDA   1,517 985 1,170 1,231 1,286 1,382 0.0 0.0   EBIT   1,273 654 854 903 984 1,049 0.0 0.0   Pre-tax profit (PTP)   1,270.2 654.8 847.8 907.2 979.7 1,047.0 0.0 0.0   Net earnings   989.8 509.8 660.7 706.9 766.9 816.6 0.0 0.0   Pre-tax profit without non-rec. items   1,270 655 848 907 980 1,047 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   1,310 1,366 1,505 1,135 1,463 1,231 0.0 0.0   Shareholders equity total   2,179 2,189 2,450 2,557 2,023 2,140 1,260 1,260   Interest-bearing liabilities   284 7.2 5.9 14.9 7.3 7.3 0.0 0.0   Balance sheet total (assets)   3,114 2,844 3,278 3,285 2,665 3,034 1,260 1,260   Net Debt   -465 -553 -1,234 -1,169 -673 -966 -1,260 -1,260     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   3,312 2,731 2,629 2,580 3,083 2,886 0.0 0.0   Gross profit growth   10.6% -17.5% -3.7% -1.9% 19.5% -6.4% -100.0% 0.0%   Employees   4 4 4 3 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 33.3% -25.0% -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)   3,114 2,844 3,278 3,285 2,665 3,034 1,260 1,260   Balance sheet change%   14.1% -8.7% 15.3% 0.2% -18.9% 13.8% -58.5% 0.0%   Added value   1,272.8 653.7 854.2 903.3 984.0 1,049.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   308 -275 -176 -699 27 -566 -1,231 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 (%)   38.4% 23.9% 32.5% 35.0% 31.9% 36.4% 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 %   43.6% 22.1% 27.9% 27.9% 33.3% 36.8% 0.0% 0.0%   ROI %   55.8% 27.7% 35.9% 35.7% 42.2% 49.2% 0.0% 0.0%   ROE %   49.9% 23.3% 28.5% 28.2% 33.5% 39.2% 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 %   70.0% 77.0% 74.7% 77.8% 75.9% 70.5% 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, %   -30.6% -56.1% -105.5% -94.9% -52.3% -69.9% 0.0% 0.0%   Gearing %   13.0% 0.3% 0.2% 0.6% 0.4% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 2.1% 97.7% 78.6% 87.4% 29.1% 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   1.8 2.3 2.2 3.1 3.1 2.9 0.0 0.0   Current Ratio   2.0 2.4 2.3 3.1 3.1 2.9 0.0 0.0   Cash and cash equivalent   749.2 560.1 1,240.0 1,183.7 679.9 973.2 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   914.7 874.7 1,003.6 1,465.7 817.0 1,187.1 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  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   318 163 214 301 246 350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   379 246 293 410 321 461 0 0   EBIT / employee   318 163 214 301 246 350 0 0   Net earnings / employee   247 127 165 236 192 272 0 0