Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INVESTERINGSSELSKABET AF 1/11 1985. BRAMMING 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   7.1% 7.5% 7.4% 4.1% 9.4% 10.6% 13.3% 13.3%   Credit score (0-100)   36 34 34 49 25 22 16 17   Credit rating   BBB BB BBB BBB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -53.3 -23.7 -187 -25.1 -182 -68.7 0.0 0.0   EBITDA   -53.3 -23.7 -187 -25.1 -182 -68.7 0.0 0.0   EBIT   -938 -26.3 -190 -27.6 -184 -120 0.0 0.0   Pre-tax profit (PTP)   944.7 -38.5 -212.7 967.4 -192.2 -120.7 0.0 0.0   Net earnings   895.0 -38.5 -212.7 967.4 -192.2 -120.7 0.0 0.0   Pre-tax profit without non-rec. items   945 -38.5 -213 967 -192 -121 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   492 490 487 485 576 525 0.0 0.0   Shareholders equity total   740 702 489 1,456 1,151 798 438 438   Interest-bearing liabilities   2,579 91.3 1,064 31.0 0.5 0.5 0.0 0.0   Balance sheet total (assets)   3,495 830 1,574 1,507 1,172 817 438 438   Net Debt   2,577 -244 968 -710 -562 -259 -438 -438     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -53.3 -23.7 -187 -25.1 -182 -68.7 0.0 0.0   Gross profit growth   0.0% 55.5% -689.6% 86.6% -625.2% 62.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,495 830 1,574 1,507 1,172 817 438 438   Balance sheet change%   44.6% -76.3% 89.7% -4.2% -22.3% -30.2% -46.4% 0.0%   Added value   -53.3 -23.7 -187.1 -25.1 -181.7 -68.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -888 -5 -5 -5 89 -102 -525 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   1,761.7% 110.9% 101.4% 110.3% 101.4% 174.3% 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 %   34.6% -1.2% -14.3% 63.1% -13.7% -12.0% 0.0% 0.0%   ROI %   36.0% -1.2% -17.6% 63.9% -13.9% -12.3% 0.0% 0.0%   ROE %   56.7% -5.3% -35.7% 99.5% -14.7% -12.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   21.2% 84.6% 31.1% 96.6% 98.2% 97.6% 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, %   -4,838.4% 1,031.0% -517.5% 2,834.3% 309.3% 376.8% 0.0% 0.0%   Gearing %   348.6% 13.0% 217.6% 2.1% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 1.0% 1.0% 0.8% 53.4% 242.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.1 4.7 0.1 19.4 27.3 13.5 0.0 0.0   Current Ratio   1.1 4.7 0.1 19.4 27.3 13.5 0.0 0.0   Cash and cash equivalent   2.5 335.7 95.7 741.4 562.6 259.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   336.5 264.4 -953.7 935.6 538.5 236.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -53 -24 -187 -25 -182 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -53 -24 -187 -25 -182 -69 0 0   EBIT / employee   -938 -26 -190 -28 -184 -120 0 0   Net earnings / employee   895 -38 -213 967 -192 -121 0 0