Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆMER AUTO 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   0.7% 0.8% 0.6% 0.8% 0.7% 0.9% 10.6% 10.3%   Credit score (0-100)   94 93 95 91 93 90 23 24   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   292.1 348.1 383.2 276.0 336.5 318.6 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   2,731 2,629 2,580 3,083 2,886 2,847 0.0 0.0   EBITDA   985 1,170 1,231 1,286 1,382 1,415 0.0 0.0   EBIT   654 854 903 984 1,049 1,140 0.0 0.0   Pre-tax profit (PTP)   654.8 847.8 907.2 979.7 1,047.0 1,147.1 0.0 0.0   Net earnings   509.8 660.7 706.9 766.9 816.6 894.4 0.0 0.0   Pre-tax profit without non-rec. items   655 848 907 980 1,047 1,147 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   1,366 1,505 1,135 1,463 1,231 947 0.0 0.0   Shareholders equity total   2,189 2,450 2,557 2,023 2,140 2,234 1,354 1,354   Interest-bearing liabilities   7.2 5.9 14.9 7.3 7.3 9.3 0.0 0.0   Balance sheet total (assets)   2,844 3,278 3,285 2,665 3,034 3,111 1,354 1,354   Net Debt   -553 -1,234 -1,169 -673 -966 -1,716 -1,354 -1,354     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   2,731 2,629 2,580 3,083 2,886 2,847 0.0 0.0   Gross profit growth   -17.5% -3.7% -1.9% 19.5% -6.4% -1.3% -100.0% 0.0%   Employees   4 4 3 4 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 33.3% -25.0% 0.0% -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)   2,844 3,278 3,285 2,665 3,034 3,111 1,354 1,354   Balance sheet change%   -8.7% 15.3% 0.2% -18.9% 13.8% 2.6% -56.5% 0.0%   Added value   984.9 1,170.2 1,231.4 1,285.5 1,350.6 1,415.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -275 -176 -699 27 -566 -559 -947 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 (%)   23.9% 32.5% 35.0% 31.9% 36.4% 40.0% 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 %   22.1% 27.9% 27.9% 33.3% 36.8% 37.4% 0.0% 0.0%   ROI %   27.7% 35.9% 35.7% 42.2% 49.2% 51.6% 0.0% 0.0%   ROE %   23.3% 28.5% 28.2% 33.5% 39.2% 40.9% 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 %   77.0% 74.7% 77.8% 75.9% 70.5% 71.8% 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, %   -56.1% -105.5% -94.9% -52.3% -69.9% -121.3% 0.0% 0.0%   Gearing %   0.3% 0.2% 0.6% 0.4% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 97.7% 78.6% 87.4% 29.1% 41.6% 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   2.3 2.2 3.1 3.1 2.9 3.7 0.0 0.0   Current Ratio   2.4 2.3 3.1 3.1 2.9 3.7 0.0 0.0   Cash and cash equivalent   560.1 1,240.0 1,183.7 679.9 973.2 1,725.2 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   874.7 1,003.6 1,465.7 817.0 1,187.1 1,579.7 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   246 293 410 321 450 472 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   246 293 410 321 461 472 0 0   EBIT / employee   163 214 301 246 350 380 0 0   Net earnings / employee   127 165 236 192 272 298 0 0