Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bryde Entreprise 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   8.9% 7.7% 15.3% 16.7% 19.2% 18.1% 18.1% 18.1%   Credit score (0-100)   29 32 12 10 6 8 8 8   Credit rating   BB BB BB BB B B 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   649 376 19.9 -56.0 157 388 0.0 0.0   EBITDA   216 175 -52.5 -158 -2.5 92.1 0.0 0.0   EBIT   94.7 54.1 -142 -200 -36.3 64.1 0.0 0.0   Pre-tax profit (PTP)   91.2 48.8 -147.8 -205.1 -39.6 55.5 0.0 0.0   Net earnings   70.9 37.6 -147.7 -205.1 -39.6 55.5 0.0 0.0   Pre-tax profit without non-rec. items   91.2 48.8 -148 -205 -39.6 55.5 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   289 169 78.7 68.4 74.1 46.1 0.0 0.0   Shareholders equity total   266 304 156 -48.7 -88.3 -32.9 -82.9 -82.9   Interest-bearing liabilities   0.0 0.0 0.0 353 0.0 0.0 82.9 82.9   Balance sheet total (assets)   499 447 439 313 296 275 0.0 0.0   Net Debt   -152 -89.9 -103 222 -108 -79.4 82.9 82.9     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   649 376 19.9 -56.0 157 388 0.0 0.0   Gross profit growth   20.9% -42.1% -94.7% 0.0% 0.0% 146.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   499 447 439 313 296 275 0 0   Balance sheet change%   -7.2% -10.5% -1.7% -28.8% -5.1% -7.1% -100.0% 0.0%   Added value   215.6 175.0 -52.5 -157.7 6.0 92.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 -242 -180 -53 -28 -56 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 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 (%)   14.6% 14.4% -715.2% 357.4% -23.1% 16.5% 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 %   18.2% 11.4% -32.2% -50.0% -9.7% 18.5% 0.0% 0.0%   ROI %   39.4% 18.5% -61.8% -78.5% -20.5% 0.0% 0.0% 0.0%   ROE %   30.7% 13.2% -64.1% -87.5% -13.0% 19.4% 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 %   53.4% 68.1% 35.6% -13.5% -23.0% -10.7% -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, %   -70.6% -51.4% 196.5% -141.1% 4,265.7% -86.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -724.3% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.9% 1.9% 0.0% 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   1.0 2.0 1.3 0.7 0.6 0.7 0.0 0.0   Current Ratio   1.0 2.0 1.3 0.7 0.6 0.7 0.0 0.0   Cash and cash equivalent   152.1 89.9 103.2 130.4 108.2 79.4 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   -9.8 135.6 77.7 -120.2 -168.5 -93.8 -41.4 -41.4   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   216 175 -53 -158 6 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   216 175 -53 -158 -3 92 0 0   EBIT / employee   95 54 -142 -200 -36 64 0 0   Net earnings / employee   71 38 -148 -205 -40 55 0 0