Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆDSTRUP VVS TEKNIK 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.2% 2.3% 1.7% 2.2% 1.6% 2.2% 9.6% 9.4%   Credit score (0-100)   57 64 71 65 74 66 26 26   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.6 22.6 1.0 50.0 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   52,431 52,502 43,689 50,012 33,669 32,453 0.0 0.0   EBITDA   21,833 21,589 13,806 19,398 8,827 7,944 0.0 0.0   EBIT   20,501 20,031 12,192 17,639 7,121 6,550 0.0 0.0   Pre-tax profit (PTP)   20,212.7 19,633.5 11,751.8 17,425.8 7,168.7 6,575.2 0.0 0.0   Net earnings   15,760.3 15,328.2 9,143.5 13,567.1 5,588.0 5,125.4 0.0 0.0   Pre-tax profit without non-rec. items   20,213 19,634 11,752 17,426 7,169 6,575 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,180 3,720 4,134 4,177 3,721 3,040 0.0 0.0   Shareholders equity total   18,401 17,969 12,113 16,580 8,668 8,293 3,068 3,068   Interest-bearing liabilities   148 183 115 63.4 0.0 56.6 0.0 0.0   Balance sheet total (assets)   32,143 33,551 29,269 36,264 23,966 24,357 3,068 3,068   Net Debt   -3,619 -4,744 -2,478 -6,906 -1,133 -2,274 -3,068 -3,068     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   52,431 52,502 43,689 50,012 33,669 32,453 0.0 0.0   Gross profit growth   59.1% 0.1% -16.8% 14.5% -32.7% -3.6% -100.0% 0.0%   Employees   0 56 50 50 43 40 0 0   Employee growth %   0.0% 0.0% -10.7% 0.0% -14.0% -7.0% -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)   32,143 33,551 29,269 36,264 23,966 24,357 3,068 3,068   Balance sheet change%   43.6% 4.4% -12.8% 23.9% -33.9% 1.6% -87.4% 0.0%   Added value   21,832.9 21,588.9 13,806.4 19,397.9 8,879.5 7,943.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -847 -2,018 -1,200 -1,716 -2,162 -2,074 -3,040 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   39.1% 38.2% 27.9% 35.3% 21.1% 20.2% 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 %   75.6% 61.0% 38.8% 54.1% 24.3% 27.9% 0.0% 0.0%   ROI %   117.1% 93.4% 62.2% 85.3% 37.3% 45.5% 0.0% 0.0%   ROE %   110.5% 84.3% 60.8% 94.6% 44.3% 60.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.2% 53.6% 41.4% 45.7% 36.2% 34.0% 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, %   -16.6% -22.0% -17.9% -35.6% -12.8% -28.6% 0.0% 0.0%   Gearing %   0.8% 1.0% 1.0% 0.4% 0.0% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.4% 243.9% 294.9% 341.4% 432.4% 548.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.0 2.8 2.2 2.3 2.4 1.8 0.0 0.0   Current Ratio   3.1 2.9 2.3 2.4 2.6 1.9 0.0 0.0   Cash and cash equivalent   3,766.8 4,927.8 2,593.5 6,969.7 1,133.3 2,330.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   18,693.4 19,228.9 14,085.8 18,479.1 12,222.7 10,036.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 386 276 388 207 199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 386 276 388 205 199 0 0   EBIT / employee   0 358 244 353 166 164 0 0   Net earnings / employee   0 274 183 271 130 128 0 0