Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brandt's Plantage 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 N/A 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% 0.2% 0.2%   Bankruptcy risk   0.0% 2.2% 1.6% 2.3% 2.4% 1.2% 7.2% 7.2%   Credit score (0-100)   0 67 75 63 63 80 34 34   Credit rating   N/A BBB A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.1 7.8 0.2 0.1 790.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -34.9 -16.6 -37.4 -67.6 122 0.0 0.0   EBITDA   0.0 -34.9 -16.6 -37.4 -67.6 122 0.0 0.0   EBIT   0.0 -79.7 -65.4 -86.2 -116 73.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -207.2 -188.6 -239.6 -116.3 74.0 0.0 0.0   Net earnings   0.0 -161.6 -147.1 -186.9 -90.8 57.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -207 -189 -240 -116 74.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 14,973 14,924 14,875 14,827 38,223 0.0 0.0   Shareholders equity total   0.0 3,397 3,250 13,063 12,972 36,280 36,180 36,180   Interest-bearing liabilities   0.0 9,814 11,222 436 379 511 0.0 0.0   Balance sheet total (assets)   0.0 15,004 16,275 15,306 15,132 38,733 36,180 36,180   Net Debt   0.0 9,802 9,944 112 73.7 23.4 -36,180 -36,180     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -34.9 -16.6 -37.4 -67.6 122 0.0 0.0   Gross profit growth   0.0% 0.0% 52.4% -125.5% -80.6% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 15,004 16,275 15,306 15,132 38,733 36,180 36,180   Balance sheet change%   0.0% 0.0% 8.5% -6.0% -1.1% 156.0% -6.6% 0.0%   Added value   0.0 -34.9 -16.6 -37.4 -67.6 121.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 14,928 -98 -98 -98 23,348 -38,223 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 228.4% 393.9% 230.3% 172.2% 60.0% 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 %   0.0% -0.5% -0.4% -0.5% -0.8% 0.3% 0.0% 0.0%   ROI %   0.0% -0.5% -0.4% -0.5% -0.8% 0.3% 0.0% 0.0%   ROE %   0.0% -4.8% -4.4% -2.3% -0.7% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 22.6% 20.0% 85.3% 85.7% 93.7% 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, %   0.0% -28,109.0% -59,929.1% -299.4% -109.0% 19.2% 0.0% 0.0%   Gearing %   0.0% 288.9% 345.4% 3.3% 2.9% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.6% 1.2% 2.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 1.0 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.3 1.0 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 11.5 1,278.4 324.0 305.3 487.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -3,570.1 -4,002.9 -11.9 -79.5 -107.1 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 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0