CVR number 25495284
Industry 43.2100 Electrical installation

BRAMTECH ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  3.8% 5.8% 3.4% 4.8% 3.8%  
Credit score (0-100)  52 39 52 44 50  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  1,855 1,811 1,850 2,377 2,162  
EBITDA  240 117 64.3 29.8 117  
EBIT  193 70.1 24.3 -8.2 102  
Pre-tax profit (PTP)  154.4 56.3 15.9 -25.6 100.8  
Net earnings  119.3 43.5 11.7 -22.7 78.4  
Pre-tax profit without non-rec. items  154 56.3 15.9 -25.6 101  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  123 96.5 93.9 55.9 41.2  
Shareholders equity total  137 180 192 169 248  
Interest-bearing liabilities  416 67.1 357 81.2 52.8  
Balance sheet total (assets)  1,465 1,653 1,404 1,607 1,111  
Net Debt  353 -45.5 182 47.1 -145  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,855 1,811 1,850 2,377 2,162  
Gross profit growth  15.3% -2.4% 2.2% 28.5% -9.0%  
Employees  4 4 4 5 4  
Employee growth %  33.3% 0.0% 0.0% 25.0% -20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,465 1,653 1,404 1,607 1,111  
Balance sheet change%  -20.4% 12.8% -15.1% 14.5% -30.9%  
Added value  239.8 116.7 64.3 31.8 116.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -133 -73 -43 -76 -29  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 -1.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  10.4% 3.9% 1.3% -0.3% 4.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.8% 4.8% 1.7% -0.3% 7.9%  
ROI %  25.6% 18.5% 6.5% -1.1% 39.0%  
ROE %  154.5% 27.4% 6.3% -12.5% 37.6%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  9.3% 10.9% 13.7% 13.1% 22.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  147.3% -39.0% 283.6% 157.8% -123.8%  
Gearing %  303.9% 37.2% 186.0% 48.0% 21.3%  
Net interest  0 0 0 0 0  
Financing costs %  6.0% 7.7% 5.1% 9.7% 10.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.8 0.8 0.8 1.0 1.0  
Current Ratio  1.0 1.1 1.1 1.1 1.2  
Cash and cash equivalent  62.7 112.7 175.0 34.2 197.6  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  29.7 93.6 112.0 183.0 206.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  60 29 16 6 29  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  60 29 16 6 29  
EBIT / employee  48 18 6 -2 26  
Net earnings / employee  30 11 3 -5 20