Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A. Brandelev Ejendomme 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.1% 2.6% 1.5% 3.6% 2.4% 2.2% 10.9% 10.6%   Credit score (0-100)   44 61 76 52 62 66 22 23   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 44.6 0.0 0.1 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18.4 437 4,520 1,955 1,631 1,607 0.0 0.0   EBITDA   -465 437 4,520 1,955 1,631 1,607 0.0 0.0   EBIT   -471 171 4,277 1,472 1,143 1,128 0.0 0.0   Pre-tax profit (PTP)   -1,381.4 -1,217.1 8,579.2 -1,174.7 204.3 -166.0 0.0 0.0   Net earnings   -1,077.6 -1,016.8 7,729.7 -1,465.1 19.5 -419.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,381 -1,217 8,579 -1,175 204 -166 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   52,260 64,817 54,879 50,839 50,588 50,109 0.0 0.0   Shareholders equity total   -1,681 -2,698 5,032 3,567 8,186 7,767 5,347 5,347   Interest-bearing liabilities   56,256 68,365 61,626 52,100 47,693 47,791 0.0 0.0   Balance sheet total (assets)   54,905 66,842 69,903 57,491 57,414 56,942 5,347 5,347   Net Debt   55,315 68,290 59,397 52,097 47,525 47,162 -5,347 -5,347     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   18.4 437 4,520 1,955 1,631 1,607 0.0 0.0   Gross profit growth   76.1% 2,271.0% 934.2% -56.7% -16.6% -1.5% -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)   54,905 66,842 69,903 57,491 57,414 56,942 5,347 5,347   Balance sheet change%   93.2% 21.7% 4.6% -17.8% -0.1% -0.8% -90.6% 0.0%   Added value   -465.0 437.1 4,520.3 1,955.1 1,626.8 1,607.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25,251 12,292 -10,181 -4,523 -739 -959 -50,109 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -2,556.3% 39.2% 94.6% 75.3% 70.1% 70.2% 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 %   -1.1% 0.2% 14.4% -0.2% 2.0% 1.2% 0.0% 0.0%   ROI %   -1.1% 0.2% 14.8% -0.2% 2.1% 1.2% 0.0% 0.0%   ROE %   -2.6% -1.7% 21.5% -34.1% 0.3% -5.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   33.4% 25.9% 35.8% 6.2% 14.3% 13.6% 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, %   -11,895.6% 15,623.5% 1,314.0% 2,664.7% 2,913.0% 2,934.3% 0.0% 0.0%   Gearing %   -3,346.7% -2,534.2% 1,224.7% 1,460.7% 582.6% 615.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 2.2% 1.8% 1.9% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.5 0.1 0.2 0.4 0.0 0.0   Current Ratio   0.1 0.1 0.5 0.1 0.2 0.4 0.0 0.0   Cash and cash equivalent   941.2 74.6 2,229.9 3.3 168.2 629.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -28,426.4 -35,050.6 -11,709.6 -9,998.6 -5,393.9 -2,927.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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