Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRANDE INVESTERINGS- OG FINANSIERINGSSELSKAB A/S 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.5% 0.5% 0.4% 0.5% 0.6% 7.1% 7.1%   Credit score (0-100)   99 99 99 100 99 96 34 34   Credit rating   AAA AAA AAA AAA AAA AA BBB BBB   Credit limit (kDKK)   12,252.1 14,396.0 15,031.2 16,355.6 19,231.3 20,790.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,363 15,704 15,610 20,992 22,775 53,177 0.0 0.0   EBITDA   18,363 15,704 15,610 20,992 22,775 53,177 0.0 0.0   EBIT   5,592 1,691 6,293 12,908 14,260 31,360 0.0 0.0   Pre-tax profit (PTP)   4,433.0 2,092.4 5,915.3 11,262.5 25,333.0 9,739.1 0.0 0.0   Net earnings   3,450.0 1,632.1 4,613.9 8,784.7 19,592.8 7,596.5 0.0 0.0   Pre-tax profit without non-rec. items   4,433 2,092 5,915 11,262 25,333 9,739 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   197,275 213,840 242,041 350,746 693,931 851,025 0.0 0.0   Shareholders equity total   117,750 140,919 145,533 154,318 183,911 191,507 190,807 190,807   Interest-bearing liabilities   84,284 95,670 121,706 202,443 433,918 552,572 0.0 0.0   Balance sheet total (assets)   204,883 244,739 296,573 381,497 732,543 894,333 190,807 190,807   Net Debt   84,284 95,670 121,706 202,443 433,918 552,572 -190,807 -190,807     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   18,363 15,704 15,610 20,992 22,775 53,177 0.0 0.0   Gross profit growth   -51.3% -14.5% -0.6% 34.5% 8.5% 133.5% -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)   204,883 244,739 296,573 381,497 732,543 894,333 190,807 190,807   Balance sheet change%   10.2% 19.5% 21.2% 28.6% 92.0% 22.1% -78.7% 0.0%   Added value   18,362.8 15,704.3 15,609.8 20,992.3 22,343.8 53,176.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,992 2,222 18,885 100,620 334,669 135,277 -851,025 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   30.5% 10.8% 40.3% 61.5% 62.6% 59.0% 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 %   2.9% 1.3% 2.5% 3.9% 5.3% 3.9% 0.0% 0.0%   ROI %   2.9% 1.3% 2.6% 4.0% 6.0% 4.6% 0.0% 0.0%   ROE %   3.0% 1.3% 3.2% 5.9% 11.6% 4.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   57.5% 57.6% 49.1% 40.5% 25.1% 21.4% 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, %   459.0% 609.2% 779.7% 964.4% 1,905.2% 1,039.1% 0.0% 0.0%   Gearing %   71.6% 67.9% 83.6% 131.2% 235.9% 288.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.8% 0.8% 1.3% 1.4% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.2 0.8 3.9 1.7 0.2 0.2 0.0 0.0   Current Ratio   0.2 0.8 3.9 1.7 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -38,371.8 -5,740.1 40,710.1 13,173.6 -118,735.2 -239,651.9 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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