Bramsen Bolig A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark

 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.1% 1.7% 3.4% 12.8% 5.7%  
Credit score (0-100)  69 74 52 17 39  
Credit rating  A A BBB BB BBB  
Credit limit (kDKK)  0.2 6.4 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  4,554 3,600 2,687 1,652 2,155  
EBITDA  980 859 47.6 -794 643  
EBIT  957 838 33.0 -796 643  
Pre-tax profit (PTP)  941.9 868.6 26.7 -837.7 619.7  
Net earnings  733.4 676.8 20.2 -654.7 445.8  
Pre-tax profit without non-rec. items  942 869 26.7 -838 620  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  47.7 26.8 12.3 0.0 0.0  
Shareholders equity total  1,670 2,347 1,567 912 1,358  
Interest-bearing liabilities  0.0 0.0 168 193 2.9  
Balance sheet total (assets)  2,293 3,789 2,410 1,392 1,656  

Net Debt  -1,676 -2,618 -2,077 -998 -1,423  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,554 3,600 2,687 1,652 2,155  
Gross profit growth  3.0% -20.9% -25.4% -38.5% 30.5%  
Employees  7 4 5 4 3  
Employee growth %  -22.2% -42.9% 25.0% -20.0% -25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,293 3,789 2,410 1,392 1,656  
Balance sheet change%  6.7% 65.3% -36.4% -42.2% 18.9%  
Added value  980.4 858.6 47.6 -781.9 642.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -55 -42 -29 -15 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 -1.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  21.0% 23.3% 1.2% -48.2% 29.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  43.3% 29.5% 2.0% -41.9% 42.2%  
ROI %  66.6% 44.1% 3.0% -55.9% 52.2%  
ROE %  56.3% 33.7% 1.0% -52.8% 39.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  72.8% 61.9% 65.0% 65.5% 82.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -170.9% -304.9% -4,366.6% 125.7% -221.4%  
Gearing %  0.0% 0.0% 10.7% 21.2% 0.2%  
Net interest  0 0 0 0 0  
Financing costs %  16.6% 0.0% 40.6% 22.8% 24.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.8 2.6 2.9 2.9 5.6  
Current Ratio  3.8 2.6 2.9 2.9 5.6  
Cash and cash equivalent  1,675.8 2,618.1 2,244.6 1,191.5 1,426.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,655.2 2,333.4 1,563.8 912.1 1,358.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  140 215 10 -195 214  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  140 215 10 -199 214  
EBIT / employee  137 209 7 -199 214  
Net earnings / employee  105 169 4 -164 149