Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brændesgårdshaven 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% 1.5% 1.5%   Bankruptcy risk   2.0% 1.0% 1.4% 1.0% 2.8% 3.3% 9.4% 9.2%   Credit score (0-100)   70 86 79 85 59 54 26 27   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   0.2 189.0 46.3 314.8 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   4,207 5,187 4,665 5,787 4,833 4,542 0.0 0.0   EBITDA   905 2,355 1,791 2,676 1,487 1,403 0.0 0.0   EBIT   410 1,595 1,050 1,652 864 780 0.0 0.0   Pre-tax profit (PTP)   21.6 966.3 474.3 1,089.8 368.9 184.1 0.0 0.0   Net earnings   15.6 750.9 370.8 848.5 272.3 141.0 0.0 0.0   Pre-tax profit without non-rec. items   21.6 966 474 1,090 369 184 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   11,608 11,069 10,327 9,353 10,914 11,426 0.0 0.0   Shareholders equity total   962 1,712 2,083 2,572 2,644 2,585 1,885 1,885   Interest-bearing liabilities   10,132 10,088 9,457 1,755 1,523 2,692 0.0 0.0   Balance sheet total (assets)   12,677 12,445 13,528 13,524 11,800 11,794 1,885 1,885   Net Debt   9,359 9,042 6,418 -2,042 971 2,554 -1,885 -1,885     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   4,207 5,187 4,665 5,787 4,833 4,542 0.0 0.0   Gross profit growth   16.6% 23.3% -10.1% 24.0% -16.5% -6.0% -100.0% 0.0%   Employees   10 8 8 9 9 8 0 0   Employee growth %   0.0% -20.0% 0.0% 12.5% 0.0% -11.1% -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)   12,677 12,445 13,528 13,524 11,800 11,794 1,885 1,885   Balance sheet change%   622.2% -1.8% 8.7% -0.0% -12.7% -0.1% -84.0% 0.0%   Added value   904.9 2,355.4 1,791.3 2,676.2 1,888.2 1,403.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,657 -1,299 -1,482 -1,998 938 -111 -11,426 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 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 (%)   9.7% 30.8% 22.5% 28.5% 17.9% 17.2% 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 %   5.7% 12.7% 8.1% 12.2% 6.8% 6.6% 0.0% 0.0%   ROI %   6.6% 13.7% 8.7% 13.8% 10.6% 15.5% 0.0% 0.0%   ROE %   1.6% 56.2% 19.5% 36.5% 10.4% 5.4% 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 %   7.8% 13.9% 15.4% 19.0% 22.4% 22.1% 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, %   1,034.3% 383.9% 358.3% -76.3% 65.3% 182.0% 0.0% 0.0%   Gearing %   1,053.7% 589.1% 454.0% 68.2% 57.6% 104.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 6.2% 5.9% 10.0% 30.2% 28.3% 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   0.5 1.2 1.2 1.3 0.4 0.1 0.0 0.0   Current Ratio   0.5 1.2 1.2 1.3 0.4 0.1 0.0 0.0   Cash and cash equivalent   773.0 1,046.1 3,038.6 3,796.6 552.0 138.3 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   -1,182.5 208.4 546.7 985.2 -1,423.6 -2,317.3 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 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   90 294 224 297 210 175 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 294 224 297 165 175 0 0   EBIT / employee   41 199 131 184 96 98 0 0   Net earnings / employee   2 94 46 94 30 18 0 0