Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Breinegaard Teknik ApS

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 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   3.0% 1.6% 1.3% 1.1% 1.2% 2.3% 8.5% 8.3%   Credit score (0-100)   59 75 79 82 82 59 8 8   Credit rating   BB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 3.6 35.3 98.1 59.1 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 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,568 1,769 2,337 2,411 2,062 1,106 0.0 0.0   EBITDA   -119 429 511 552 518 184 0.0 0.0   EBIT   -342 207 382 338 307 67.6 0.0 0.0   Pre-tax profit (PTP)   -427.3 125.5 311.8 279.8 302.5 -6.4 0.0 0.0   Net earnings   -333.0 106.1 261.2 187.9 235.4 -5.0 0.0 0.0   Pre-tax profit without non-rec. items   -427 125 312 280 302 -6.4 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 2023/9 2024e N/A 2025e N/A Tangible assets total   3,042 2,917 3,576 3,558 3,481 2,759 0.0 0.0   Shareholders equity total   1,927 2,033 1,919 1,871 1,756 1,501 1,048 1,048   Interest-bearing liabilities   1,467 1,307 1,279 1,472 1,646 2,085 0.0 0.0   Balance sheet total (assets)   4,427 4,280 4,899 5,003 5,101 4,679 1,048 1,048   Net Debt   1,467 1,307 1,279 1,472 1,646 1,898 -828 -828     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 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   1,568 1,769 2,337 2,411 2,062 1,106 0.0 0.0   Gross profit growth   -30.0% 12.8% 32.1% 3.1% -14.5% -46.4% -100.0% 0.0%   Employees   4 4 3 3 3 2 0 0   Employee growth %   -20.0% 0.0% -25.0% 0.0% 0.0% -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)   4,427 4,280 4,899 5,003 5,101 4,679 1,048 1,048   Balance sheet change%   -13.9% -3.3% 14.5% 2.1% 2.0% -8.3% -77.6% 0.0%   Added value   -119.2 429.5 511.4 552.2 521.3 184.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -446 -446 433 -5 -421 -939 -3,020 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 3.0 4.0 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 2023/9 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 (%)   -21.8% 11.7% 16.4% 14.0% 14.9% 6.1% 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 %   -7.1% 4.9% 8.4% 6.8% 7.0% 1.4% 0.0% 0.0%   ROI %   -7.7% 5.2% 9.2% 7.5% 7.7% 1.5% 0.0% 0.0%   ROE %   -15.1% 5.4% 13.2% 9.9% 13.0% -0.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   43.5% 47.5% 39.2% 37.4% 34.4% 32.1% 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, %   -1,230.5% 304.3% 250.0% 266.5% 317.9% 1,028.9% 0.0% 0.0%   Gearing %   76.2% 64.3% 66.6% 78.7% 93.7% 138.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 6.2% 5.8% 4.2% 3.4% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.8 0.7 0.4 0.8 0.7 0.0 0.0   Current Ratio   0.8 1.2 1.1 0.7 1.4 1.2 0.0 0.0   Cash and cash equivalent   0.3 0.6 0.0 0.0 0.0 187.1 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 2023/9 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   -160.4 124.6 43.0 -249.0 292.8 259.0 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 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -30 107 170 184 174 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -30 107 170 184 173 92 0 0   EBIT / employee   -86 52 127 113 102 34 0 0   Net earnings / employee   -83 27 87 63 78 -2 0 0