Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. BRINK HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.6% 1.2% 1.4% 1.2% 7.8% 7.7%   Credit score (0-100)   0 0 76 84 79 81 30 31   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 153.3 2,606.7 838.6 2,162.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 46,245 34,275 49,320 27,492 0.0 0.0   EBITDA   0.0 0.0 29,431 15,508 30,001 9,903 0.0 0.0   EBIT   0.0 0.0 26,780 11,878 26,235 5,717 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 27,113.5 11,447.2 27,156.4 6,420.9 0.0 0.0   Net earnings   0.0 0.0 21,226.0 8,803.5 21,156.1 4,995.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 27,114 11,447 27,156 6,421 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 8,843 15,174 19,064 18,008 0.0 0.0   Shareholders equity total   0.0 0.0 61,978 68,716 85,458 85,613 52,609 52,609   Interest-bearing liabilities   0.0 0.0 81.8 3.4 0.8 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 73,411 85,731 97,499 93,637 52,609 52,609   Net Debt   0.0 0.0 -30,642 -29,696 -43,617 -42,023 -52,609 -52,609     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 46,245 34,275 49,320 27,492 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -25.9% 43.9% -44.3% -100.0% 0.0%   Employees   0 0 34 38 39 36 0 0   Employee growth %   0.0% 0.0% 0.0% 11.8% 2.6% -7.7% -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)   0 0 73,411 85,731 97,499 93,637 52,609 52,609   Balance sheet change%   0.0% 0.0% 0.0% 16.8% 13.7% -4.0% -43.8% 0.0%   Added value   0.0 0.0 29,431.0 15,508.3 29,864.8 9,903.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 6,192 2,702 124 -5,242 -18,008 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 0.0% 57.9% 34.7% 53.2% 20.8% 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 %   0.0% 0.0% 37.2% 15.1% 29.7% 6.9% 0.0% 0.0%   ROI %   0.0% 0.0% 43.7% 18.2% 35.1% 7.7% 0.0% 0.0%   ROE %   0.0% 0.0% 55.6% 21.9% 45.5% 9.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 84.4% 80.2% 87.6% 91.4% 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, %   0.0% 0.0% -104.1% -191.5% -145.4% -424.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 387.7% 1,275.0% 2,644.4% 53,607.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 5.2 3.7 5.4 7.3 0.0 0.0   Current Ratio   0.0 0.0 5.8 4.3 6.7 9.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 30,724.0 29,699.6 43,617.7 42,022.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 50,541.6 50,440.1 62,343.6 62,745.5 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 866 408 766 275 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 866 408 769 275 0 0   EBIT / employee   0 0 788 313 673 159 0 0   Net earnings / employee   0 0 624 232 542 139 0 0