Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DIN TØJMAND BRAMMING 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   4.0% 2.1% 1.7% 1.5% 2.3% 2.2% 15.0% 14.7%   Credit score (0-100)   51 69 72 75 65 65 14 14   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 1.5 5.2 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,268 2,439 2,777 2,475 2,466 2,361 0.0 0.0   EBITDA   262 633 895 580 571 363 0.0 0.0   EBIT   262 633 895 580 571 363 0.0 0.0   Pre-tax profit (PTP)   89.5 180.1 802.6 453.6 435.6 261.9 0.0 0.0   Net earnings   66.0 139.1 624.4 353.0 331.5 204.1 0.0 0.0   Pre-tax profit without non-rec. items   89.5 180 803 454 436 262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   749 888 933 746 827 781 282 282   Interest-bearing liabilities   1,581 1,482 480 1,751 1,947 1,995 0.0 0.0   Balance sheet total (assets)   4,255 3,841 4,618 3,887 4,446 4,522 282 282   Net Debt   1,542 1,453 -246 1,300 1,526 1,554 -282 -282     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   2,268 2,439 2,777 2,475 2,466 2,361 0.0 0.0   Gross profit growth   -5.9% 7.5% 13.9% -10.9% -0.3% -4.3% -100.0% 0.0%   Employees   5 7 7 6 7 7 0 0   Employee growth %   0.0% 40.0% 0.0% -14.3% 16.7% 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)   4,255 3,841 4,618 3,887 4,446 4,522 282 282   Balance sheet change%   2.2% -9.7% 20.2% -15.8% 14.4% 1.7% -93.8% 0.0%   Added value   262.5 632.6 895.4 579.5 571.0 363.4 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   11.6% 25.9% 32.2% 23.4% 23.2% 15.4% 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 %   6.2% 15.6% 22.1% 13.6% 13.7% 9.1% 0.0% 0.0%   ROI %   10.9% 26.5% 49.4% 29.6% 21.6% 14.7% 0.0% 0.0%   ROE %   7.8% 17.0% 68.6% 42.1% 42.1% 25.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   17.6% 23.1% 30.6% 37.7% 34.8% 33.2% 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, %   587.3% 229.7% -27.4% 224.2% 267.2% 427.7% 0.0% 0.0%   Gearing %   211.0% 166.9% 51.5% 234.8% 235.3% 255.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 29.5% 13.6% 11.3% 7.3% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.3 0.2 0.2 0.2 0.0 0.0   Current Ratio   1.1 1.3 1.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   39.0 29.2 725.6 451.3 421.1 441.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   505.5 874.8 561.0 365.0 524.4 394.6 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   52 90 128 97 82 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 90 128 97 82 52 0 0   EBIT / employee   52 90 128 97 82 52 0 0   Net earnings / employee   13 20 89 59 47 29 0 0