Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokatanpartsselskabet Brix & Burm. 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   8.4% 7.4% 3.7% 4.6% 4.8% 4.6% 9.6% 9.6%   Credit score (0-100)   31 34 52 44 44 45 26 26   Credit rating   BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,047 1,449 1,487 2,401 1,805 2,231 0.0 0.0   EBITDA   174 385 212 1,092 285 712 0.0 0.0   EBIT   147 324 146 1,001 212 638 0.0 0.0   Pre-tax profit (PTP)   139.3 315.2 132.2 991.4 190.8 636.6 0.0 0.0   Net earnings   94.4 240.3 97.7 764.5 132.8 475.6 0.0 0.0   Pre-tax profit without non-rec. items   139 315 132 991 191 637 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   290 350 328 454 222 196 0.0 0.0   Shareholders equity total   186 426 524 1,288 1,421 1,897 1,847 1,847   Interest-bearing liabilities   212 0.0 62.1 62.1 62.1 62.1 0.0 0.0   Balance sheet total (assets)   1,147 4,090 1,446 2,842 7,492 20,388 1,847 1,847   Net Debt   -193 -3,330 -579 -763 -5,835 -18,503 -1,847 -1,847     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,047 1,449 1,487 2,401 1,805 2,231 0.0 0.0   Gross profit growth   1,209.9% 38.4% 2.6% 61.5% -24.8% 23.6% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 11.7% 0.0% 50.0% 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)   1,147 4,090 1,446 2,842 7,492 20,388 1,847 1,847   Balance sheet change%   337.3% 256.7% -64.6% 96.5% 163.7% 172.1% -90.9% 0.0%   Added value   174.1 384.6 212.1 1,092.0 303.8 711.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 -1 -88 35 -305 -99 -196 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   14.1% 22.4% 9.8% 41.7% 11.8% 28.6% 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 %   20.3% 12.4% 5.3% 46.7% 4.1% 4.7% 0.0% 0.0%   ROI %   69.4% 76.1% 27.8% 101.1% 14.9% 37.8% 0.0% 0.0%   ROE %   42.1% 78.5% 20.6% 84.4% 9.8% 28.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   19.1% 35.9% 39.0% 60.9% 65.7% 74.5% 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, %   -110.9% -865.9% -273.1% -69.8% -2,048.1% -2,600.3% 0.0% 0.0%   Gearing %   113.9% 0.0% 11.9% 4.8% 4.4% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 8.4% 44.3% 14.8% 34.7% 23.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 5.4 1.5 4.5 11.9 41.3 0.0 0.0   Current Ratio   0.8 1.0 1.3 1.9 1.2 1.1 0.0 0.0   Cash and cash equivalent   404.8 3,330.5 641.4 824.9 5,897.5 18,565.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -164.5 90.9 237.6 1,070.6 1,266.4 1,792.6 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   97 215 106 546 101 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 215 106 546 95 237 0 0   EBIT / employee   82 181 73 500 71 213 0 0   Net earnings / employee   53 134 49 382 44 159 0 0