Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUYNZEEL STORAGE SYSTEMS A/S 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% 1.3% 1.3%   Bankruptcy risk   1.2% 4.8% 4.2% 6.3% 1.8% 1.8% 10.7% 10.7%   Credit score (0-100)   84 46 48 36 71 70 23 23   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   776.4 0.0 0.0 0.0 2.2 2.3 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   14,111 2,670 2,998 5,856 3,149 4,738 0.0 0.0   EBITDA   11,302 203 519 2,152 716 1,442 0.0 0.0   EBIT   11,302 203 519 2,152 716 1,442 0.0 0.0   Pre-tax profit (PTP)   11,570.0 428.0 495.0 1,444.0 667.0 1,485.0 0.0 0.0   Net earnings   8,990.0 319.0 391.0 -2,222.0 519.0 1,158.0 0.0 0.0   Pre-tax profit without non-rec. items   11,570 428 495 1,444 667 1,485 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   18,687 3,006 3,397 1,174 1,693 2,851 1,351 1,351   Interest-bearing liabilities   2,603 565 2,882 10,897 2,208 4,535 0.0 0.0   Balance sheet total (assets)   25,764 10,594 15,427 22,590 6,452 10,578 1,351 1,351   Net Debt   -9,387 -5,077 -2,381 -2,068 -198 882 -1,351 -1,351     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   14,111 2,670 2,998 5,856 3,149 4,738 0.0 0.0   Gross profit growth   276.7% -81.1% 12.3% 95.3% -46.2% 50.5% -100.0% 0.0%   Employees   5 5 5 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% 0.0% -25.0% -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)   25,764 10,594 15,427 22,590 6,452 10,578 1,351 1,351   Balance sheet change%   79.8% -58.9% 45.6% 46.4% -71.4% 63.9% -87.2% 0.0%   Added value   11,302.0 203.0 519.0 2,152.0 716.0 1,442.0 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   1.0 2.0 3.0 4.0 5.0 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 (%)   80.1% 7.6% 17.3% 36.7% 22.7% 30.4% 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 %   57.8% 2.4% 4.0% 11.3% 4.9% 17.5% 0.0% 0.0%   ROI %   74.1% 3.5% 10.2% 23.1% 8.8% 25.4% 0.0% 0.0%   ROE %   63.3% 2.9% 12.2% -97.2% 36.2% 51.0% 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 %   72.5% 28.4% 22.0% 5.2% 26.2% 27.0% 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, %   -83.1% -2,501.0% -458.8% -96.1% -27.7% 61.2% 0.0% 0.0%   Gearing %   13.9% 18.8% 84.8% 928.2% 130.4% 159.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.6% 1.4% 10.3% 0.7% 0.1% 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   3.6 1.4 1.3 1.1 1.4 1.4 0.0 0.0   Current Ratio   3.6 1.4 1.3 1.1 1.4 1.4 0.0 0.0   Cash and cash equivalent   11,990.0 5,642.0 5,263.0 12,965.0 2,406.0 3,653.0 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   18,653.0 3,072.0 3,610.0 1,210.0 1,867.0 3,030.0 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   2,260 41 104 538 179 481 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,260 41 104 538 179 481 0 0   EBIT / employee   2,260 41 104 538 179 481 0 0   Net earnings / employee   1,798 64 78 -556 130 386 0 0