Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brdr. Randers El & VVS 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% 6.1% 6.1%   Bankruptcy risk   8.5% 11.9% 5.5% 1.8% 1.3% 2.2% 9.4% 9.2%   Credit score (0-100)   30 21 41 70 80 65 26 27   Credit rating   BB BB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.6 90.9 0.2 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   904 5,947 7,273 8,654 9,797 8,432 0.0 0.0   EBITDA   6.8 283 1,078 1,622 2,366 678 0.0 0.0   EBIT   -0.7 199 903 1,377 2,046 505 0.0 0.0   Pre-tax profit (PTP)   -107.8 104.6 809.2 1,343.8 1,970.8 436.0 0.0 0.0   Net earnings   -109.0 66.0 606.0 1,034.0 1,521.1 315.3 0.0 0.0   Pre-tax profit without non-rec. items   -3.6 105 809 1,344 1,971 436 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   221 430 604 503 318 320 0.0 0.0   Shareholders equity total   -4.9 61.1 667 1,701 3,222 3,403 3,323 3,323   Interest-bearing liabilities   845 562 0.1 0.0 0.0 9.8 0.0 0.0   Balance sheet total (assets)   1,676 2,931 4,990 5,987 8,276 7,337 3,323 3,323   Net Debt   836 435 -360 -1,058 -856 -236 -3,323 -3,323     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   904 5,947 7,273 8,654 9,797 8,432 0.0 0.0   Gross profit growth   0.0% 557.8% 22.3% 19.0% 13.2% -13.9% -100.0% 0.0%   Employees   0 14 15 15 14 16 0 0   Employee growth %   0.0% 0.0% 7.1% 0.0% -6.7% 14.3% -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)   1,676 2,931 4,990 5,987 8,276 7,337 3,323 3,323   Balance sheet change%   580.5% 74.9% 70.3% 20.0% 38.2% -11.3% -54.7% 0.0%   Added value   6.8 283.0 1,077.6 1,622.1 2,290.7 677.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 125 0 -346 -505 -171 -320 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -0.1% 3.3% 12.4% 15.9% 20.9% 6.0% 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 %   -0.1% 8.6% 22.8% 25.1% 28.7% 6.5% 0.0% 0.0%   ROI %   -0.1% 26.0% 83.6% 65.5% 64.2% 13.2% 0.0% 0.0%   ROE %   -12.3% 7.6% 166.4% 87.3% 61.8% 9.5% 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 %   -0.3% 2.1% 13.4% 28.4% 38.9% 46.4% 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, %   12,318.3% 153.6% -33.4% -65.2% -36.2% -34.8% 0.0% 0.0%   Gearing %   -17,381.5% 919.8% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 13.3% 33.4% 63,049.1% 0.0% 1,394.4% 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   0.7 0.8 1.2 1.5 2.0 2.2 0.0 0.0   Current Ratio   0.8 0.8 1.2 1.6 2.1 2.4 0.0 0.0   Cash and cash equivalent   9.6 127.5 360.0 1,058.3 856.3 245.8 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   -364.7 -469.3 734.2 2,065.0 4,062.1 4,044.6 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   0 20 72 108 164 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 20 72 108 169 42 0 0   EBIT / employee   0 14 60 92 146 32 0 0   Net earnings / employee   0 5 40 69 109 20 0 0