Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUGTECOMPUTERE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   2.8% 2.9% 2.3% 2.8% 2.5% 5.9% 10.6% 10.4%   Credit score (0-100)   61 60 64 58 62 38 23 24   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,253 1,640 2,257 1,907 1,713 1,050 0.0 0.0   EBITDA   1,186 537 1,002 625 259 -201 0.0 0.0   EBIT   1,137 524 993 625 259 -201 0.0 0.0   Pre-tax profit (PTP)   1,132.1 498.3 987.3 592.3 221.6 -224.5 0.0 0.0   Net earnings   882.6 388.4 764.2 467.5 171.3 -175.5 0.0 0.0   Pre-tax profit without non-rec. items   1,132 498 987 592 222 -225 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   22.5 9.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   671 510 924 991 1,163 987 907 907   Interest-bearing liabilities   123 600 330 571 642 682 0.0 0.0   Balance sheet total (assets)   2,132 2,415 3,872 5,305 3,542 2,763 907 907   Net Debt   -756 -503 -1,113 -1,151 -722 -544 -907 -907     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   2,253 1,640 2,257 1,907 1,713 1,050 0.0 0.0   Gross profit growth   135.4% -27.2% 37.6% -15.5% -10.2% -38.7% -100.0% 0.0%   Employees   4 4 4 4 4 4 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)   2,132 2,415 3,872 5,305 3,542 2,763 907 907   Balance sheet change%   -18.6% 13.2% 60.3% 37.0% -33.2% -22.0% -67.2% 0.0%   Added value   1,185.8 536.6 1,002.4 625.4 258.6 -201.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -98 -26 -19 0 0 0 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 4.0 5.0 -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 (%)   50.5% 31.9% 44.0% 32.8% 15.1% -19.1% 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 %   46.0% 23.1% 31.6% 13.6% 6.1% -6.0% 0.0% 0.0%   ROI %   75.7% 54.6% 81.2% 43.5% 15.9% -10.9% 0.0% 0.0%   ROE %   53.7% 65.8% 106.6% 48.8% 15.9% -16.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.5% 21.1% 23.9% 18.7% 32.8% 35.7% 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, %   -63.8% -93.7% -111.0% -184.1% -279.2% 270.5% 0.0% 0.0%   Gearing %   18.3% 117.8% 35.7% 57.6% 55.2% 69.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 7.6% 1.2% 7.3% 7.7% 5.4% 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   0.8 0.8 1.0 0.8 0.8 1.0 0.0 0.0   Current Ratio   1.4 1.2 1.3 1.2 1.4 1.5 0.0 0.0   Cash and cash equivalent   879.2 1,103.1 1,442.6 1,721.8 1,363.9 1,225.6 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   552.7 426.1 886.9 895.2 1,066.6 891.0 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 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   296 134 251 156 65 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   296 134 251 156 65 -50 0 0   EBIT / employee   284 131 248 156 65 -50 0 0   Net earnings / employee   221 97 191 117 43 -44 0 0