Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bramming Autolager 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 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.8% 1.6% 1.3% 1.5% 1.9% 0.8% 9.9% 9.9%   Credit score (0-100)   74 77 79 75 70 89 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.4 5.3 30.4 10.3 0.7 223.7 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   2,851 2,773 3,445 3,817 2,735 3,267 0.0 0.0   EBITDA   594 543 962 931 216 410 0.0 0.0   EBIT   474 424 843 803 146 340 0.0 0.0   Pre-tax profit (PTP)   437.3 385.1 834.8 793.5 136.0 516.0 0.0 0.0   Net earnings   338.1 299.4 655.7 626.3 101.5 402.9 0.0 0.0   Pre-tax profit without non-rec. items   437 385 835 793 136 516 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   241 164 87.9 58.9 111 83.7 0.0 0.0   Shareholders equity total   390 359 725 721 823 1,226 1,173 1,173   Interest-bearing liabilities   2,262 2,043 1,684 1,671 1,705 1,117 0.0 0.0   Balance sheet total (assets)   3,516 3,397 3,599 3,638 3,179 3,381 1,173 1,173   Net Debt   594 179 67.0 226 428 -439 -1,173 -1,173     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   2,851 2,773 3,445 3,817 2,735 3,267 0.0 0.0   Gross profit growth   1.9% -2.7% 24.2% 10.8% -28.4% 19.4% -100.0% 0.0%   Employees   6 6 7 7 8 8 0 0   Employee growth %   0.0% 0.0% 16.7% 0.0% 14.3% 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)   3,516 3,397 3,599 3,638 3,179 3,381 1,173 1,173   Balance sheet change%   6.2% -3.4% 5.9% 1.1% -12.6% 6.4% -65.3% 0.0%   Added value   593.6 542.8 962.3 931.0 273.7 410.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -238 -238 -238 -200 -61 -140 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   16.6% 15.3% 24.5% 21.0% 5.3% 10.4% 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 %   14.2% 12.4% 25.0% 23.4% 5.3% 17.2% 0.0% 0.0%   ROI %   19.0% 16.9% 36.1% 35.2% 7.4% 23.2% 0.0% 0.0%   ROE %   87.7% 80.0% 121.0% 86.6% 13.2% 39.3% 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 %   11.1% 10.6% 20.1% 19.8% 25.9% 36.3% 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, %   100.0% 32.9% 7.0% 24.3% 197.9% -106.9% 0.0% 0.0%   Gearing %   580.5% 568.9% 232.4% 231.8% 207.3% 91.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 2.1% 3.1% 2.7% 3.5% 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   0.7 0.8 0.9 1.0 0.9 1.2 0.0 0.0   Current Ratio   0.9 1.0 1.1 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   1,668.7 1,864.3 1,617.4 1,445.4 1,277.1 1,555.3 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   -226.3 -145.5 264.3 313.5 449.6 911.4 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   99 90 137 133 34 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 90 137 133 27 51 0 0   EBIT / employee   79 71 120 115 18 43 0 0   Net earnings / employee   56 50 94 89 13 50 0 0