Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brave Solar A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   14.6% 0.0% 0.0% 2.0% 8.8% 5.2% 7.1% 7.1%   Credit score (0-100)   15 0 0 67 27 42 34 34   Credit rating   BB N/A N/A A BB BBB BBB BBB   Credit limit (kDKK)   -0.0 -748.8 33,622.1 28.7 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 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 16,782 370,586 396,722 998,671 18,154 18,154 18,154   Gross profit   -1,598 -1,161 79,267 39,124 -17,054 6,062 0.0 0.0   EBITDA   -2,719 -2,585 65,484 10,306 204,976 -38,522 0.0 0.0   EBIT   -2,724 -2,585 65,484 10,306 204,976 -38,522 0.0 0.0   Pre-tax profit (PTP)   -4,302.3 -1,441.0 294,671.0 54,553.0 3,066,097.0 -50,883.0 0.0 0.0   Net earnings   -3,678.7 -1,441.0 294,671.0 54,553.0 3,022,429.0 -41,508.0 0.0 0.0   Pre-tax profit without non-rec. items   -4,133 -2,585 65,484 10,306 3,066,097 -50,883 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17.1 0.0 0.0 0.0 1,405 1,358 0.0 0.0   Shareholders equity total   -4,644 -6,084 288,590 243,306 134,154 92,646 92,146 92,146   Interest-bearing liabilities   6,493 0.0 0.0 0.0 243,158 130,358 0.0 0.0   Balance sheet total (assets)   3,559 115,684 755,270 1,333,443 518,402 242,842 92,146 92,146   Net Debt   6,404 0.0 0.0 0.0 92,885 88,391 -92,146 -92,146     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 16,782 370,586 396,722 998,671 18,154 18,154 18,154   Net sales growth   0.0% 0.0% 2,108.2% 7.1% 151.7% -98.2% 0.0% 0.0%   Gross profit   -1,598 -1,161 79,267 39,124 -17,054 6,062 0.0 0.0   Gross profit growth   0.0% 27.3% 0.0% -50.6% 0.0% 0.0% -100.0% 0.0%   Employees   1 0 0 0 23 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -95.7% -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)   3,559 115,684 755,270 1,333,443 518,402 242,842 92,146 92,146   Balance sheet change%   0.0% 3,150.6% 552.9% 76.6% -61.1% -53.2% -62.1% 0.0%   Added value   -2,718.6 -2,585.0 65,484.0 10,306.0 204,976.0 -38,522.0 0.0 0.0   Added value %   0.0% -15.4% 17.7% 2.6% 20.5% -212.2% 0.0% 0.0%   Investments   12 -17 0 0 1,405 -47 -1,358 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% -15.4% 17.7% 2.6% 20.5% -212.2% 0.0% 0.0%   EBIT %   0.0% -15.4% 17.7% 2.6% 20.5% -212.2% 0.0% 0.0%   EBIT to gross profit (%)   170.5% 222.7% 82.6% 26.3% -1,201.9% -635.5% 0.0% 0.0%   Net Earnings %   0.0% -8.6% 79.5% 13.8% 302.6% -228.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -8.6% 79.5% 13.8% 302.6% -228.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -15.4% 17.7% 2.6% 307.0% -280.3% 0.0% 0.0%   ROA %   -50.3% -4.0% 14.9% 1.0% 332.3% -10.7% 0.0% 0.0%   ROI %   -53.1% -4.0% 14.9% 1.0% 359.2% -13.4% 0.0% 0.0%   ROE %   -103.4% 114.1% 208.6% 20.5% 1,601.5% -36.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -56.6% 0.0% 100.0% 100.0% 25.8% 37.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 38.5% 827.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 23.4% 596.2% -507.6% -507.6%   Net int. bear. debt to EBITDA, %   -235.5% 0.0% 0.0% 0.0% 45.3% -229.5% 0.0% 0.0%   Gearing %   -139.8% 0.0% 0.0% 0.0% 181.3% 140.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 0.0% 0.0% 8.8% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   8.1 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Current Ratio   8.1 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   89.1 0.0 0.0 0.0 150,273.0 41,967.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 N/A 2020 N/A 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 85.7 1,672.3 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% 49.6% 1,184.3% 507.6% 507.6%   Net working capital   3,104.0 0.0 0.0 0.0 166,754.0 69,221.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 16.7% 381.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 43,420 18,154 0 0   Added value / employee   -2,719 0 0 0 8,912 -38,522 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,719 0 0 0 8,912 -38,522 0 0   EBIT / employee   -2,724 0 0 0 8,912 -38,522 0 0   Net earnings / employee   -3,679 0 0 0 131,410 -41,508 0 0