Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK BRUNBJERG 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.4% 4.7% 1.6% 4.4% 2.0% 5.1% 16.2% 16.0%   Credit score (0-100)   55 45 73 47 68 43 11 12   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 4.4 0.0 0.2 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   971 645 1,996 558 1,295 376 0.0 0.0   EBITDA   567 280 1,502 72.0 721 -284 0.0 0.0   EBIT   514 230 1,402 21.0 678 -315 0.0 0.0   Pre-tax profit (PTP)   768.0 205.0 1,376.0 -19.0 551.0 -395.9 0.0 0.0   Net earnings   598.0 158.0 1,074.0 -17.0 426.0 -308.9 0.0 0.0   Pre-tax profit without non-rec. items   768 205 1,376 -19.0 551 -396 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   523 488 428 394 358 329 0.0 0.0   Shareholders equity total   149 306 1,381 383 809 100 -300 -300   Interest-bearing liabilities   1,660 664 490 2,524 2,056 1,325 300 300   Balance sheet total (assets)   3,833 3,537 3,053 3,601 3,318 1,788 0.0 0.0   Net Debt   1,643 590 453 2,115 2,054 1,317 300 300     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   971 645 1,996 558 1,295 376 0.0 0.0   Gross profit growth   141.5% -33.6% 209.5% -72.0% 132.1% -71.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   3,833 3,537 3,053 3,601 3,318 1,788 0 0   Balance sheet change%   61.7% -7.7% -13.7% 17.9% -7.9% -46.1% -100.0% 0.0%   Added value   567.0 280.0 1,502.0 72.0 729.0 -283.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -86 -85 -160 -85 -79 -61 -329 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 3.0 4.0 5.0 -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 (%)   52.9% 35.7% 70.2% 3.8% 52.4% -83.8% 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 %   24.1% 6.2% 42.5% 0.6% 19.6% -12.3% 0.0% 0.0%   ROI %   62.3% 16.6% 98.7% 0.9% 23.5% -14.7% 0.0% 0.0%   ROE %   47.5% 69.5% 127.3% -1.9% 71.5% -67.9% 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 %   3.9% 8.7% 45.2% 10.6% 24.4% 5.6% -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, %   289.8% 210.7% 30.2% 2,937.5% 284.9% -464.4% 0.0% 0.0%   Gearing %   1,114.1% 217.0% 35.5% 659.0% 254.1% 1,319.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.2% 4.5% 2.7% 5.5% 4.8% 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   0.4 0.2 0.5 0.4 0.5 0.1 0.0 0.0   Current Ratio   0.9 0.9 1.6 1.0 1.2 0.9 0.0 0.0   Cash and cash equivalent   17.0 74.0 37.0 409.0 2.0 7.8 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   -374.0 -182.0 953.0 -11.0 451.0 -228.3 -149.8 -149.8   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   284 140 751 36 365 -142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   284 140 751 36 361 -142 0 0   EBIT / employee   257 115 701 11 339 -158 0 0   Net earnings / employee   299 79 537 -9 213 -154 0 0