Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.W. Bruun Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.2% 1.0% 0.9% 0.9% 0.9% 6.8% 6.8%   Credit score (0-100)   77 82 86 90 88 90 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   95.8 737.1 14,134.0 40,090.0 55,395.7 67,007.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,575 1,707 3,733 10,909 13,259 19,535 0.0 0.0   EBITDA   1,267 1,571 1,794 5,716 6,362 11,513 0.0 0.0   EBIT   1,267 1,571 1,794 5,716 6,362 11,513 0.0 0.0   Pre-tax profit (PTP)   377.7 1,052.2 1,961.2 8,892.6 8,946.0 13,076.5 0.0 0.0   Net earnings   287.1 820.1 1,795.4 6,137.9 6,742.4 9,384.8 0.0 0.0   Pre-tax profit without non-rec. items   378 1,052 1,961 8,893 8,946 13,076 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   57,390 57,891 366,431 608,951 837,475 841,369 0.0 0.0   Shareholders equity total   25,607 27,427 229,024 499,809 733,551 862,936 853,947 853,947   Interest-bearing liabilities   30,804 29,921 223,927 241,652 218,053 218,058 0.0 0.0   Balance sheet total (assets)   57,616 58,876 464,851 757,663 974,877 1,105,552 853,947 853,947   Net Debt   30,764 28,955 214,675 209,235 200,764 199,694 -853,947 -853,947     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,575 1,707 3,733 10,909 13,259 19,535 0.0 0.0   Gross profit growth   78.2% 8.4% 118.6% 192.3% 21.5% 47.3% -100.0% 0.0%   Employees   0 0 0 3 5 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 66.7% 40.0% -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)   57,616 58,876 464,851 757,663 974,877 1,105,552 853,947 853,947   Balance sheet change%   -0.8% 2.2% 689.5% 63.0% 28.7% 13.4% -22.8% 0.0%   Added value   1,267.4 1,571.0 1,794.1 5,716.4 6,361.7 11,513.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 501 308,540 242,521 228,523 3,894 -841,369 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   80.5% 92.0% 48.1% 52.4% 48.0% 58.9% 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 %   2.2% 2.7% 1.1% 1.8% 1.3% 1.4% 0.0% 0.0%   ROI %   2.2% 2.7% 1.2% 1.9% 1.3% 1.4% 0.0% 0.0%   ROE %   1.1% 3.1% 1.4% 1.7% 1.1% 1.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   44.6% 47.4% 49.4% 66.3% 75.6% 78.5% 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, %   2,427.3% 1,843.1% 11,965.7% 3,660.3% 3,155.8% 1,734.5% 0.0% 0.0%   Gearing %   120.3% 109.1% 97.8% 48.3% 29.7% 25.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.7% 0.8% 0.9% 0.8% 0.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.6 0.3 2.7 1.0 1.2 0.0 0.0   Current Ratio   0.1 0.4 0.3 2.1 0.8 0.9 0.0 0.0   Cash and cash equivalent   40.3 966.0 9,251.7 32,417.1 17,289.5 18,364.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,616.4 -1,593.0 -68,739.3 17,535.5 -4,569.2 -1,548.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,905 1,272 1,645 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,905 1,272 1,645 0 0   EBIT / employee   0 0 0 1,905 1,272 1,645 0 0   Net earnings / employee   0 0 0 2,046 1,348 1,341 0 0