Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B R MALERENTREPRISE 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% 6.4% 6.4%   Bankruptcy risk   3.6% 8.3% 9.0% 5.3% 6.5% 10.7% 15.8% 15.8%   Credit score (0-100)   54 31 27 41 36 22 12 12   Credit rating   BBB BB BB BBB BBB BB BB BB   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)  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   756 346 402 381 449 -173 0.0 0.0   EBITDA   206 -155 209 382 449 -327 0.0 0.0   EBIT   200 -161 204 371 445 -346 0.0 0.0   Pre-tax profit (PTP)   180.2 -180.5 186.2 348.7 447.8 -351.6 0.0 0.0   Net earnings   137.1 -142.7 197.7 270.8 346.6 -351.6 0.0 0.0   Pre-tax profit without non-rec. items   180 -181 186 349 448 -352 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   17.0 11.4 5.7 29.7 0.0 109 0.0 0.0   Shareholders equity total   328 77.0 275 432 665 313 233 233   Interest-bearing liabilities   249 356 0.0 244 94.1 223 0.0 0.0   Balance sheet total (assets)   1,288 944 904 890 1,016 702 233 233   Net Debt   -617 -86.5 -164 -211 -273 -155 -233 -233     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   756 346 402 381 449 -173 0.0 0.0   Gross profit growth   -30.0% -54.2% 16.4% -5.3% 17.8% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 1 0 0   Employee growth %   -50.0% 0.0% 0.0% -100.0% 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)   1,288 944 904 890 1,016 702 233 233   Balance sheet change%   48.0% -26.8% -4.2% -1.6% 14.1% -30.9% -66.8% 0.0%   Added value   206.0 -155.2 209.4 381.7 456.2 -326.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -11 -11 13 -33 90 -109 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   26.5% -46.5% 50.6% 97.3% 99.2% 200.2% 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 %   18.6% -14.4% 22.0% 41.3% 48.3% -40.3% 0.0% 0.0%   ROI %   37.9% -31.9% 57.6% 78.0% 64.1% -53.5% 0.0% 0.0%   ROE %   43.9% -70.5% 112.4% 76.6% 63.2% -71.9% 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 %   25.4% 8.2% 30.4% 48.6% 65.4% 44.6% 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, %   -299.6% 55.8% -78.3% -55.3% -60.8% 47.5% 0.0% 0.0%   Gearing %   76.0% 461.7% 0.0% 56.3% 14.2% 71.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 6.5% 9.9% 18.2% 7.2% 3.4% 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   1.3 1.1 1.4 1.9 2.9 1.5 0.0 0.0   Current Ratio   1.3 1.1 1.4 1.9 2.9 1.5 0.0 0.0   Cash and cash equivalent   866.2 442.0 164.0 454.5 367.1 378.1 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   310.7 65.7 269.0 402.7 664.6 204.0 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   206 -155 209 0 0 -327 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   206 -155 209 0 0 -327 0 0   EBIT / employee   200 -161 204 0 0 -346 0 0   Net earnings / employee   137 -143 198 0 0 -352 0 0