Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR FRIIS MALERFIRMA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   10.2% 7.3% 4.3% 2.2% 2.4% 3.2% 15.2% 14.9%   Credit score (0-100)   25 34 47 64 63 55 13 14   Credit rating   BB BBB BBB BBB BBB BBB 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   2,038 2,954 0 0 0 0 0 0   Gross profit   2,038 2,954 3,621 2,477 1,612 1,429 0.0 0.0   EBITDA   493 336 608 231 368 198 0.0 0.0   EBIT   458 309 588 228 347 161 0.0 0.0   Pre-tax profit (PTP)   457.9 309.1 586.0 223.0 347.0 156.9 0.0 0.0   Net earnings   349.0 235.6 453.0 172.0 269.0 121.4 0.0 0.0   Pre-tax profit without non-rec. items   458 309 586 223 347 157 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   106 79.3 59.0 0.0 126 89.4 0.0 0.0   Shareholders equity total   505 392 609 781 649 471 321 321   Interest-bearing liabilities   0.0 0.0 1.0 1.0 1.0 0.8 0.0 0.0   Balance sheet total (assets)   1,104 1,045 2,132 1,250 925 812 321 321   Net Debt   -183 -440 -732 -396 -207 -385 -321 -321     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   2,038 2,954 0 0 0 0 0 0   Net sales growth   0.0% 44.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,038 2,954 3,621 2,477 1,612 1,429 0.0 0.0   Gross profit growth   26.3% 44.9% 22.6% -31.6% -34.9% -11.4% -100.0% 0.0%   Employees   0 0 5 4 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% -25.0% -33.3% -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)   1,104 1,045 2,132 1,250 925 812 321 321   Balance sheet change%   85.4% -5.4% 104.0% -41.4% -26.0% -12.2% -60.5% 0.0%   Added value   457.9 309.1 588.0 228.0 347.0 161.0 0.0 0.0   Added value %   22.5% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -0 -53 -40 -62 105 -73 -89 0   Net sales trend   0.0 1.0 -1.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   24.2% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   22.5% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   22.5% 10.5% 16.2% 9.2% 21.5% 11.3% 0.0% 0.0%   Net Earnings %   17.1% 8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   18.9% 8.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   22.5% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   53.9% 28.8% 37.0% 13.5% 32.4% 18.5% 0.0% 0.0%   ROI %   110.6% 68.9% 117.4% 32.8% 49.1% 28.6% 0.0% 0.0%   ROE %   85.5% 52.5% 90.5% 24.7% 37.6% 21.7% 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 %   45.7% 37.5% 28.6% 62.5% 70.2% 58.0% 100.0% 100.0%   Relative indebtedness %   29.4% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   20.4% 7.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -37.0% -131.3% -120.4% -171.4% -56.3% -194.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 0.1% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 400.0% 500.0% 500.0% 452.5% 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   1.7 1.5 1.3 2.5 2.8 2.0 0.0 0.0   Current Ratio   1.7 1.5 1.3 2.6 2.9 2.1 0.0 0.0   Cash and cash equivalent   182.6 440.5 733.0 397.0 208.0 385.8 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)   145.7 64.6 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 %   49.0% 32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   399.4 312.4 532.0 763.0 507.0 363.6 0.0 0.0   Net working capital %   19.6% 10.6% 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 0 118 57 116 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 122 58 123 99 0 0   EBIT / employee   0 0 118 57 116 80 0 0   Net earnings / employee   0 0 91 43 90 61 0 0