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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   1.2% 1.1% 1.1% 2.0% 1.0% 1.0% 9.8% 9.8%   Credit score (0-100)   85 85 84 67 86 84 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   109.4 106.7 163.1 0.3 199.6 223.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,587 4,410 4,586 4,246 4,884 6,025 0.0 0.0   EBITDA   1,244 798 1,027 657 775 1,237 0.0 0.0   EBIT   1,153 693 944 623 756 1,229 0.0 0.0   Pre-tax profit (PTP)   1,066.7 668.3 905.3 588.7 721.6 1,192.9 0.0 0.0   Net earnings   830.3 515.4 698.7 457.5 558.5 920.0 0.0 0.0   Pre-tax profit without non-rec. items   1,067 668 905 589 722 1,193 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   889 844 761 727 709 700 0.0 0.0   Shareholders equity total   1,863 1,778 1,977 1,734 1,843 2,263 1,218 1,218   Interest-bearing liabilities   291 270 248 226 203 179 0.0 0.0   Balance sheet total (assets)   3,507 3,118 3,895 3,490 3,501 4,123 1,218 1,218   Net Debt   -356 -192 -1,016 -498 -787 -873 -1,218 -1,218     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,587 4,410 4,586 4,246 4,884 6,025 0.0 0.0   Gross profit growth   14.1% -3.9% 4.0% -7.4% 15.0% 23.4% -100.0% 0.0%   Employees   8 8 7 7 8 9 0 0   Employee growth %   0.0% 0.0% -12.5% 0.0% 14.3% 12.5% -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)   3,507 3,118 3,895 3,490 3,501 4,123 1,218 1,218   Balance sheet change%   47.3% -11.1% 24.9% -10.4% 0.3% 17.8% -70.5% 0.0%   Added value   1,153.0 693.4 944.1 622.9 756.4 1,228.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -127 -149 -166 -68 -37 -17 -700 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   25.1% 15.7% 20.6% 14.7% 15.5% 20.4% 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 %   39.2% 21.3% 26.9% 16.9% 21.6% 32.3% 0.0% 0.0%   ROI %   58.9% 33.5% 44.2% 29.7% 37.7% 54.7% 0.0% 0.0%   ROE %   50.4% 28.3% 37.2% 24.7% 31.2% 44.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   53.1% 57.0% 50.8% 49.7% 52.6% 54.9% 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, %   -28.6% -24.1% -98.9% -75.9% -101.5% -70.6% 0.0% 0.0%   Gearing %   15.6% 15.2% 12.6% 13.0% 11.0% 7.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 13.3% 15.0% 14.4% 16.2% 20.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 2.1 1.9 1.8 1.9 2.0 0.0 0.0   Current Ratio   1.9 2.1 1.9 1.8 1.9 2.0 0.0 0.0   Cash and cash equivalent   647.4 462.1 1,264.4 724.3 989.5 1,051.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,246.9 1,179.1 1,441.8 1,212.5 1,318.9 1,751.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   144 87 135 89 95 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 100 147 94 97 137 0 0   EBIT / employee   144 87 135 89 95 137 0 0   Net earnings / employee   104 64 100 65 70 102 0 0