Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brandson 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.0% 5.7% 4.9% 7.7% 12.1% 17.5% 17.2% 16.9%   Credit score (0-100)   33 42 46 33 20 8 9 9   Credit rating   BB BBB BBB BB BB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,201 22,115 23,981 21,171 19,374 19,317 0.0 0.0   EBITDA   -22.9 130 332 -434 -749 -1,880 0.0 0.0   EBIT   -946 73.3 273 -594 -1,960 -3,079 0.0 0.0   Pre-tax profit (PTP)   -1,237.1 28.0 120.9 -713.1 -2,139.5 -3,203.0 0.0 0.0   Net earnings   -1,014.0 28.0 120.9 -713.1 -2,139.5 -3,622.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,014 28.0 121 -713 -2,140 -3,203 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   86.1 78.6 181 242 1,431 1,178 0.0 0.0   Shareholders equity total   523 551 672 689 -1,451 -5,073 -5,123 -5,123   Interest-bearing liabilities   5,340 4,378 3,658 2,214 2,081 553 5,289 5,289   Balance sheet total (assets)   16,608 24,569 19,406 15,296 19,675 22,235 166 166   Net Debt   1,942 1,543 -613 -1,267 -4,943 -6,944 5,289 5,289     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   14,201 22,115 23,981 21,171 19,374 19,317 0.0 0.0   Gross profit growth   0.0% 55.7% 8.4% -11.7% -8.5% -0.3% -100.0% 0.0%   Employees   26 35 38 34 29 29 0 0   Employee growth %   0.0% 34.6% 8.6% -10.5% -14.7% 0.0% -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)   16,608 24,569 19,406 15,296 19,675 22,235 166 166   Balance sheet change%   0.0% 47.9% -21.0% -21.2% 28.6% 13.0% -99.3% 0.0%   Added value   -946.5 73.3 273.0 -593.5 -1,959.8 -3,078.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -838 -64 44 -99 125 -1,432 -1,178 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -6.7% 0.3% 1.1% -2.8% -10.1% -15.9% 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% 0.6% 1.3% -3.4% -10.7% -12.7% 0.0% 0.0%   ROI %   -16.1% 2.4% 5.9% -15.1% -54.6% -108.4% 0.0% 0.0%   ROE %   -193.9% 5.2% 19.8% -104.8% -21.0% -17.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   4.4% 3.3% 5.9% 4.5% -6.9% -18.6% -96.9% -96.9%   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, %   -8,492.5% 1,185.7% -184.8% 291.6% 659.9% 369.4% 0.0% 0.0%   Gearing %   1,021.2% 794.6% 544.4% 321.4% -143.5% -10.9% -103.2% -103.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.0% 3.8% 4.1% 8.5% 10.4% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.8 1.6 1.9 1.2 0.9 0.8 0.0 0.0   Current Ratio   1.2 1.0 1.0 1.2 0.9 0.8 0.0 0.0   Cash and cash equivalent   3,398.1 2,835.2 4,270.5 3,480.6 7,024.5 7,497.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,482.0 1,053.8 692.6 2,522.3 -1,926.0 -5,410.1 -2,644.5 -2,644.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -36 2 7 -17 -68 -106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 4 9 -13 -26 -65 0 0   EBIT / employee   -36 2 7 -17 -68 -106 0 0   Net earnings / employee   -39 1 3 -21 -74 -125 0 0