Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. BRUUN 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% 1.5% 6.4%   Bankruptcy risk   8.1% 9.0% 5.5% 3.2% 3.8% 3.5% 19.6% 16.1%   Credit score (0-100)   31 29 41 54 50 52 6 11   Credit rating   BB BB BBB BBB BBB BBB B 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   2,576 2,934 2,932 4,704 4,896 5,108 0.0 0.0   EBITDA   371 66.1 169 577 341 645 0.0 0.0   EBIT   371 60.3 138 522 266 591 0.0 0.0   Pre-tax profit (PTP)   358.8 55.9 132.0 511.2 211.5 552.4 0.0 0.0   Net earnings   279.4 44.4 102.7 403.9 156.9 402.3 0.0 0.0   Pre-tax profit without non-rec. items   359 55.9 132 511 212 552 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   0.0 165 195 1,189 1,125 74.8 0.0 0.0   Shareholders equity total   186 230 333 487 343 596 216 216   Interest-bearing liabilities   261 86.3 31.3 733 815 845 0.0 0.0   Balance sheet total (assets)   1,396 1,535 1,991 3,077 2,170 3,266 216 216   Net Debt   255 86.3 -433 146 687 496 -216 -216     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   2,576 2,934 2,932 4,704 4,896 5,108 0.0 0.0   Gross profit growth   -1.0% 13.9% -0.0% 60.4% 4.1% 4.3% -100.0% 0.0%   Employees   7 9 9 12 13 12 0 0   Employee growth %   -12.5% 28.6% 0.0% 33.3% 8.3% -7.7% -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)   1,396 1,535 1,991 3,077 2,170 3,266 216 216   Balance sheet change%   95.8% 9.9% 29.7% 54.6% -29.5% 50.5% -93.4% 0.0%   Added value   371.3 66.1 169.2 577.2 321.4 645.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 160 -2 939 -139 -1,104 -75 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  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 (%)   14.4% 2.1% 4.7% 11.1% 5.4% 11.6% 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 %   33.7% 4.1% 7.8% 20.6% 10.1% 21.8% 0.0% 0.0%   ROI %   121.0% 15.2% 38.1% 64.0% 22.0% 43.3% 0.0% 0.0%   ROE %   62.2% 21.4% 36.5% 98.6% 37.8% 85.7% 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 %   13.3% 15.0% 16.7% 15.8% 15.8% 18.2% 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, %   68.7% 130.6% -255.8% 25.3% 201.4% 76.8% 0.0% 0.0%   Gearing %   140.7% 37.5% 9.4% 150.6% 237.4% 141.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 2.5% 9.6% 2.8% 7.1% 4.7% 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   1.1 1.0 1.0 0.7 0.5 1.2 0.0 0.0   Current Ratio   1.1 1.1 1.1 0.7 0.6 1.2 0.0 0.0   Cash and cash equivalent   6.0 0.0 464.0 586.4 128.3 349.3 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   154.1 86.1 159.3 -675.3 -762.9 631.9 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   53 7 19 48 25 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 7 19 48 26 54 0 0   EBIT / employee   53 7 15 43 20 49 0 0   Net earnings / employee   40 5 11 34 12 34 0 0