Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BrickHouse 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   3.0% 7.5% 3.4% 4.9% 8.3% 4.7% 15.6% 15.6%   Credit score (0-100)   59 34 53 43 29 44 12 12   Credit rating   BBB BB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   538 376 583 548 503 919 0.0 0.0   EBITDA   39.7 -127 113 81.0 49.0 295 0.0 0.0   EBIT   39.7 -127 109 77.0 23.0 191 0.0 0.0   Pre-tax profit (PTP)   37.6 -127.8 108.0 76.0 15.0 62.5 0.0 0.0   Net earnings   27.2 -102.0 83.0 52.0 9.0 18.9 0.0 0.0   Pre-tax profit without non-rec. items   37.6 -128 108 76.0 15.0 62.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 38.0 34.0 128 273 0.0 0.0   Shareholders equity total   220 96.6 180 152 106 125 74.7 74.7   Interest-bearing liabilities   16.2 15.3 19.0 19.0 30.0 248 0.0 0.0   Balance sheet total (assets)   625 271 398 789 1,260 1,012 74.7 74.7   Net Debt   -336 -137 -133 -190 0.0 134 -74.7 -74.7     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   538 376 583 548 503 919 0.0 0.0   Gross profit growth   -2.7% -30.0% 54.9% -6.0% -8.2% 82.8% -100.0% 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)   625 271 398 789 1,260 1,012 75 75   Balance sheet change%   -38.3% -56.6% 46.9% 98.2% 59.7% -19.7% -92.6% 0.0%   Added value   39.7 -126.9 113.0 81.0 27.0 295.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 34 -8 68 40 -273 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   7.4% -33.7% 18.7% 14.1% 4.6% 20.7% 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 %   4.8% -28.3% 32.9% 13.3% 2.5% 17.2% 0.0% 0.0%   ROI %   18.1% -72.9% 70.8% 42.5% 16.6% 75.8% 0.0% 0.0%   ROE %   13.2% -64.5% 60.0% 31.3% 7.0% 16.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   45.7% 35.6% 46.3% 19.3% 10.6% 14.4% 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, %   -848.3% 107.6% -117.7% -234.6%   45.5% 0.0% 0.0%   Gearing %   7.4% 15.8% 10.6% 12.5% 28.3% 199.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% 6.7% 11.7% 15.8% 44.9% 95.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.4 1.2 1.3 1.1 1.2 1.3 0.0 0.0   Current Ratio   1.5 1.4 1.7 1.2 1.0 1.1 0.0 0.0   Cash and cash equivalent   352.6 151.9 152.0 209.0 30.0 113.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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 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   219.6 70.8 142.0 120.0 -17.0 46.5 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   40 -127 113 81 27 295 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 -127 113 81 49 295 0 0   EBIT / employee   40 -127 109 77 23 191 0 0   Net earnings / employee   27 -102 83 52 9 19 0 0