Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØDMANDEN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   4.3% 6.7% 5.5% 3.8% 5.9% 11.8% 10.8% 10.8%   Credit score (0-100)   49 37 41 49 39 19 23 23   Credit rating   BBB BBB BBB BBB BBB BB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   773 187 369 552 377 981 0.0 0.0   EBITDA   133 -129 47.8 81.0 -25.3 844 0.0 0.0   EBIT   -22.9 -279 -43.7 18.0 -106 835 0.0 0.0   Pre-tax profit (PTP)   -29.1 -245.6 -53.1 -1.0 -111.5 835.0 0.0 0.0   Net earnings   -25.7 -193.2 -42.7 -6.2 -106.9 667.8 0.0 0.0   Pre-tax profit without non-rec. items   -29.1 -246 -53.1 -1.0 -112 835 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 2023/12 2024e N/A 2025e N/A Tangible assets total   355 205 114 159 98.0 0.0 0.0 0.0   Shareholders equity total   700 506 464 457 350 1,018 725 725   Interest-bearing liabilities   51.6 0.1 1.8 0.5 9.4 0.2 0.0 0.0   Balance sheet total (assets)   961 675 700 628 519 1,135 725 725   Net Debt   51.6 -23.5 -91.4 -71.6 -23.0 -91.5 -725 -725     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   773 187 369 552 377 981 0.0 0.0   Gross profit growth   -40.3% -75.8% 97.8% 49.4% -31.7% 160.4% -100.0% 0.0%   Employees   0 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   961 675 700 628 519 1,135 725 725   Balance sheet change%   -20.0% -29.8% 3.7% -10.2% -17.4% 118.6% -36.1% 0.0%   Added value   133.3 -129.2 47.8 81.0 -42.7 844.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -155 -300 -183 -18 -141 -107 0 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 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -3.0% -149.6% -11.8% 3.3% -28.1% 85.1% 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 %   -2.1% -29.5% -6.4% 3.3% -18.5% 101.0% 0.0% 0.0%   ROI %   -2.9% -38.4% -9.0% 4.7% -25.9% 121.2% 0.0% 0.0%   ROE %   -3.6% -32.0% -8.8% -1.4% -26.5% 97.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   72.8% 75.0% 66.3% 72.8% 67.5% 89.7% 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, %   38.7% 18.2% -191.2% -88.3% 91.2% -10.8% 0.0% 0.0%   Gearing %   7.4% 0.0% 0.4% 0.1% 2.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 16.2% 990.5% 1,918.3% 110.2% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 2.5 2.2 2.3 2.0 9.7 0.0 0.0   Current Ratio   1.5 2.7 2.4 2.6 2.3 9.7 0.0 0.0   Cash and cash equivalent   0.0 23.5 93.3 72.1 32.5 91.7 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 2023/12 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   122.9 279.8 327.2 267.7 218.5 1,018.3 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 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -65 24 41 -21 844 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -65 24 41 -13 844 0 0   EBIT / employee   0 -140 -22 9 -53 835 0 0   Net earnings / employee   0 -97 -21 -3 -53 668 0 0