Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIAN REENBERG HOLDING 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 2019/6 2019 2020/6 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% 0.6% 0.6%   Bankruptcy risk   0.8% 0.9% 0.8% 1.0% 0.7% 0.9% 7.6% 7.6%   Credit score (0-100)   94 89 91 85 94 87 32 32   Credit rating   AA A AA A AA A BB BB   Credit limit (kDKK)   2,753.9 2,735.8 3,881.1 3,607.4 6,260.0 5,120.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 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   -29.6 -106 -52.5 -134 -85.0 -46.3 0.0 0.0   EBITDA   -29.6 -106 -52.5 -134 -85.0 -46.3 0.0 0.0   EBIT   -29.6 -106 -52.5 -134 -85.0 -46.3 0.0 0.0   Pre-tax profit (PTP)   8,953.2 12,026.2 6,019.8 22,754.2 2,403.9 6,230.4 0.0 0.0   Net earnings   8,933.2 11,994.0 6,021.5 22,758.4 2,432.6 6,458.6 0.0 0.0   Pre-tax profit without non-rec. items   8,953 12,026 6,020 22,754 2,404 6,230 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,551 42,545 47,566 69,324 69,707 75,166 19,215 19,215   Interest-bearing liabilities   593 510 16,989 14,842 3,593 62,584 0.0 0.0   Balance sheet total (assets)   35,550 47,218 66,208 93,522 75,177 141,414 19,215 19,215   Net Debt   527 283 16,083 14,789 3,584 62,501 -19,215 -19,215     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   -29.6 -106 -52.5 -134 -85.0 -46.3 0.0 0.0   Gross profit growth   74.5% -257.6% 50.4% -156.0% 36.8% 45.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,550 47,218 66,208 93,522 75,177 141,414 19,215 19,215   Balance sheet change%   43.6% 32.8% 40.2% 41.3% -19.6% 88.1% -86.4% 0.0%   Added value   -29.6 -105.9 -52.5 -134.4 -85.0 -46.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   29.7% 29.2% 10.7% 28.5% 3.4% 9.4% 0.0% 0.0%   ROI %   31.8% 32.1% 11.3% 30.6% 3.7% 9.6% 0.0% 0.0%   ROE %   32.1% 32.4% 13.4% 38.9% 3.5% 8.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   88.7% 90.1% 71.8% 74.1% 92.7% 53.2% 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, %   -1,777.6% -267.1% -30,633.6% -11,002.7% -4,218.5% -135,138.4% 0.0% 0.0%   Gearing %   1.9% 1.2% 35.7% 21.4% 5.2% 83.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 8.2% 0.4% 0.1% 5.4% 11.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   5.9 11.4 1.2 1.1 0.7 1.0 0.0 0.0   Current Ratio   5.9 11.4 1.2 1.1 0.7 1.0 0.0 0.0   Cash and cash equivalent   66.1 227.1 905.9 52.7 9.0 82.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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 84.9 173.0 307.4 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   7,159.2 7,779.6 2,820.0 1,711.3 -1,462.7 -1,374.3 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 2019/6 2019 2020/6 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0