Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRANDIATORS 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 1.5% 1.8% 0.0% 6.1% 12.8% 12.8%   Credit score (0-100)   88 87 77 73 0 37 17 17   Credit rating   A A A A N/A BBB BB BB   Credit limit (kDKK)   458.4 484.4 22.8 3.6 467.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,636 14,669 13,487 13,229 0.0 14,418 0.0 0.0   EBITDA   1,020 1,467 1,128 1,266 0.0 212 0.0 0.0   EBIT   823 1,234 865 976 0.0 -138 0.0 0.0   Pre-tax profit (PTP)   754.8 789.2 699.9 532.8 0.0 -302.3 0.0 0.0   Net earnings   576.2 587.2 536.6 324.2 0.0 -236.6 0.0 0.0   Pre-tax profit without non-rec. items   755 789 700 533 0.0 -302 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   669 436 702 623 0.0 274 0.0 0.0   Shareholders equity total   5,351 5,738 4,295 4,619 4,619 1,382 1,302 1,302   Interest-bearing liabilities   2,574 4,953 5,333 397 0.0 1,730 0.0 0.0   Balance sheet total (assets)   11,888 14,643 14,349 10,761 0.0 7,528 1,302 1,302   Net Debt   2,554 4,938 5,300 -51.1 0.0 1,655 -1,302 -1,302     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e 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   12,636 14,669 13,487 13,229 0.0 14,418 0.0 0.0   Gross profit growth   0.0% 16.1% -8.1% -1.9% -100.0% 0.0% -100.0% 0.0%   Employees   29 34 28 26 0 17 0 0   Employee growth %   0.0% 17.2% -17.6% -7.1% -100.0% 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)   11,888 14,643 14,349 10,761 0 7,528 1,302 1,302   Balance sheet change%   0.0% 23.2% -2.0% -25.0% -100.0% 0.0% -82.7% 0.0%   Added value   823.5 1,233.5 865.4 975.7 0.0 -137.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   473 -467 4 -370 -623 -75 -274 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e 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 (%)   6.5% 8.4% 6.4% 7.4% 0.0% -1.0% 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 %   7.0% 9.3% 6.0% 7.8% 0.0% -1.8% 0.0% 0.0%   ROI %   10.4% 13.2% 8.5% 13.2% 0.0% -4.4% 0.0% 0.0%   ROE %   10.8% 10.6% 10.7% 7.3% 0.0% -3.9% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   45.0% 39.2% 29.9% 42.9% 100.0% 18.8% 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, %   250.5% 336.6% 469.8% -4.0% 0.0% 782.2% 0.0% 0.0%   Gearing %   48.1% 86.3% 124.2% 8.6% 0.0% 125.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 11.8% 3.2% 15.5% 0.0% 19.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.7 1.6 1.4 1.7 0.0 1.4 0.0 0.0   Current Ratio   1.7 1.6 1.4 1.7 0.0 1.4 0.0 0.0   Cash and cash equivalent   19.9 14.6 32.7 448.0 0.0 75.1 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e 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   4,705.1 5,382.1 3,649.0 4,095.2 0.0 2,014.2 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   28 36 31 38 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 43 40 49 0 12 0 0   EBIT / employee   28 36 31 38 0 -8 0 0   Net earnings / employee   20 17 19 12 0 -14 0 0