Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUNSWICKER STUDIO ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   8.5% 21.3% 16.8% 14.7% 14.6% 14.5% 16.2% 16.2%   Credit score (0-100)   30 5 10 13 14 14 11 11   Credit rating   BB B BB BB BB BB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   749 411 289 188 490 549 549 549   Gross profit   528 327 239 144 360 409 0.0 0.0   EBITDA   45.2 -126 15.8 27.8 -33.2 46.2 0.0 0.0   EBIT   45.2 -126 15.8 27.8 -33.2 46.2 0.0 0.0   Pre-tax profit (PTP)   44.5 -127.0 15.3 27.5 -34.2 46.3 0.0 0.0   Net earnings   35.3 -127.0 15.3 27.5 -34.2 46.3 0.0 0.0   Pre-tax profit without non-rec. items   44.5 -127 15.3 27.5 -34.2 46.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   98.5 -28.5 -13.2 14.2 -20.0 26.3 -23.7 -23.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 23.7 23.7   Balance sheet total (assets)   307 106 54.5 94.4 168 153 0.0 0.0   Net Debt   -270 -68.8 -17.7 -57.6 -132 -117 23.7 23.7     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   749 411 289 188 490 549 549 549   Net sales growth   189.6% -45.1% -29.7% -34.9% 160.6% 11.9% 0.0% 0.0%   Gross profit   528 327 239 144 360 409 0.0 0.0   Gross profit growth   187.7% -38.1% -27.0% -39.7% 150.7% 13.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   307 106 55 94 168 153 0 0   Balance sheet change%   230.9% -65.6% -48.4% 73.1% 78.4% -8.9% -100.0% 0.0%   Added value   45.2 -126.4 15.8 27.8 -33.2 46.2 0.0 0.0   Added value %   6.0% -30.7% 5.5% 14.8% -6.8% 8.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   6.0% -30.7% 5.5% 14.8% -6.8% 8.4% 0.0% 0.0%   EBIT %   6.0% -30.7% 5.5% 14.8% -6.8% 8.4% 0.0% 0.0%   EBIT to gross profit (%)   8.6% -38.7% 6.6% 19.3% -9.2% 11.3% 0.0% 0.0%   Net Earnings %   4.7% -30.9% 5.3% 14.6% -7.0% 8.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.7% -30.9% 5.3% 14.6% -7.0% 8.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.9% -30.9% 5.3% 14.6% -7.0% 8.4% 0.0% 0.0%   ROA %   22.7% -57.3% 15.7% 34.2% -23.5% 27.1% 0.0% 0.0%   ROI %   56.0% -256.6% 0.0% 389.9% -466.5% 351.9% 0.0% 0.0%   ROE %   43.7% -124.4% 19.1% 79.8% -37.5% 47.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   32.1% -21.2% -19.5% 15.1% -10.6% 17.1% -100.0% -100.0%   Relative indebtedness %   27.8% 32.6% 23.4% 42.6% 38.4% 23.2% 4.3% 4.3%   Relative net indebtedness %   -8.2% 15.9% 17.3% 12.0% 11.6% 1.9% 4.3% 4.3%   Net int. bear. debt to EBITDA, %   -596.5% 54.5% -112.2% -207.4% 396.3% -252.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 0.5 0.3 0.7 0.7 0.9 0.0 0.0   Current Ratio   1.3 0.5 0.3 0.7 0.7 0.9 0.0 0.0   Cash and cash equivalent   269.8 68.8 17.7 57.6 131.6 116.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   36.0% 16.7% 6.1% 30.6% 26.8% 21.3% 0.0% 0.0%   Net working capital   61.7 -65.3 -50.0 -22.6 -56.8 -10.5 -11.8 -11.8   Net working capital %   8.2% -15.9% -17.3% -12.0% -11.6% -1.9% -2.2% -2.2%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0