Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆDSTRUP MALERFORRETNING 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4%   Bankruptcy risk   11.3% 8.3% 10.2% 13.4% 8.9% 8.8% 20.4% 17.9%   Credit score (0-100)   23 31 25 17 26 27 4 8   Credit rating   BB BB BB BB BB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   269 233 205 191 146 86.0 0.0 0.0   EBITDA   265 165 176 136 85.8 26.0 0.0 0.0   EBIT   265 165 176 136 85.8 26.0 0.0 0.0   Pre-tax profit (PTP)   238.7 146.2 163.1 128.3 83.4 22.3 0.0 0.0   Net earnings   185.9 113.6 127.2 98.3 65.0 17.0 0.0 0.0   Pre-tax profit without non-rec. items   239 146 163 128 83.4 22.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -326 -212 -84.7 13.6 78.6 95.6 -29.4 -29.4   Interest-bearing liabilities   551 399 252 77.9 41.9 75.4 29.4 29.4   Balance sheet total (assets)   271 221 214 130 131 203 0.0 0.0   Net Debt   483 370 186 51.8 16.7 -4.7 29.4 29.4     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   269 233 205 191 146 86.0 0.0 0.0   Gross profit growth   96.4% -13.2% -12.0% -6.6% -23.8% -41.0% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   271 221 214 130 131 203 0 0   Balance sheet change%   -3.5% -18.5% -3.1% -39.1% 0.2% 55.8% -100.0% 0.0%   Added value   264.9 165.0 176.2 135.9 85.8 26.0 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   98.7% 70.8% 86.0% 71.0% 58.9% 30.2% 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 %   38.1% 32.0% 48.2% 63.3% 65.9% 15.6% 0.0% 0.0%   ROI %   41.6% 34.7% 54.2% 79.1% 81.1% 17.9% 0.0% 0.0%   ROE %   67.3% 46.2% 58.5% 86.4% 141.1% 19.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -54.5% -49.0% -28.4% 10.4% 60.2% 47.0% -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, %   182.3% 224.0% 105.5% 38.1% 19.5% -18.2% 0.0% 0.0%   Gearing %   -169.4% -188.1% -297.7% 573.7% 53.3% 78.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.9% 4.0% 4.6% 4.2% 6.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.5 0.7 1.1 2.5 1.9 0.0 0.0   Current Ratio   0.5 0.5 0.7 1.1 2.5 1.9 0.0 0.0   Cash and cash equivalent   68.5 29.1 66.3 26.1 25.2 80.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -325.5 -212.0 -84.7 13.6 78.6 95.6 -14.7 -14.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 165 176 136 86 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 165 176 136 86 26 0 0   EBIT / employee   0 165 176 136 86 26 0 0   Net earnings / employee   0 114 127 98 65 17 0 0