Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRAM EL & DATA 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.2% 2.2% 3.5% 2.1% 2.4% 2.5% 10.0% 9.8%   Credit score (0-100)   68 66 51 67 63 63 24 25   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.1 0.1 0.0 0.3 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)  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   4,410 4,586 4,246 4,884 6,086 5,587 0.0 0.0   EBITDA   798 1,027 657 775 1,237 1,049 0.0 0.0   EBIT   693 944 623 756 1,229 1,041 0.0 0.0   Pre-tax profit (PTP)   668.3 905.3 588.7 721.6 1,192.9 1,005.6 0.0 0.0   Net earnings   515.4 698.7 457.5 558.5 920.0 780.3 0.0 0.0   Pre-tax profit without non-rec. items   668 905 589 722 1,193 1,006 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   844 761 727 709 700 692 0.0 0.0   Shareholders equity total   1,778 1,977 1,734 1,843 2,263 2,123 1,198 1,198   Interest-bearing liabilities   270 248 226 203 179 154 0.0 0.0   Balance sheet total (assets)   3,118 3,895 3,490 3,501 4,123 3,405 1,198 1,198   Net Debt   -192 -1,016 -498 -787 -873 -144 -1,198 -1,198     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   4,410 4,586 4,246 4,884 6,086 5,587 0.0 0.0   Gross profit growth   -3.9% 4.0% -7.4% 15.0% 24.6% -8.2% -100.0% 0.0%   Employees   8 7 7 8 9 8 0 0   Employee growth %   0.0% -12.5% 0.0% 14.3% 12.5% -11.1% -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)   3,118 3,895 3,490 3,501 4,123 3,405 1,198 1,198   Balance sheet change%   -11.1% 24.9% -10.4% 0.3% 17.8% -17.4% -64.8% 0.0%   Added value   798.0 1,027.0 656.9 774.9 1,247.2 1,049.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -149 -166 -68 -37 -17 -17 -692 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 (%)   15.7% 20.6% 14.7% 15.5% 20.2% 18.6% 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 %   21.3% 26.9% 16.9% 21.6% 32.3% 27.7% 0.0% 0.0%   ROI %   33.5% 44.2% 29.7% 37.7% 54.7% 44.0% 0.0% 0.0%   ROE %   28.3% 37.2% 24.7% 31.2% 44.8% 35.6% 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 %   57.0% 50.8% 49.7% 52.6% 54.9% 62.4% 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, %   -24.1% -98.9% -75.9% -101.5% -70.6% -13.7% 0.0% 0.0%   Gearing %   15.2% 12.6% 13.0% 11.0% 7.9% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 15.0% 14.4% 16.2% 20.4% 22.7% 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   2.1 1.9 1.8 1.9 2.0 2.3 0.0 0.0   Current Ratio   2.1 1.9 1.8 1.9 2.0 2.4 0.0 0.0   Cash and cash equivalent   462.1 1,264.4 724.3 989.5 1,051.9 298.3 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   1,179.1 1,441.8 1,212.5 1,318.9 1,727.4 1,573.7 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   100 147 94 97 139 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   100 147 94 97 137 131 0 0   EBIT / employee   87 135 89 95 137 130 0 0   Net earnings / employee   64 100 65 70 102 98 0 0