Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUT. ELINSTALLATØR IB BRUUN 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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.3% 2.7% 2.3% 2.9% 3.4% 2.9% 9.4% 9.2%   Credit score (0-100)   66 60 64 58 53 58 26 27   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.0 0.1 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)  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   5,096 5,072 5,603 5,225 5,365 5,042 0.0 0.0   EBITDA   526 831 1,447 901 756 718 0.0 0.0   EBIT   274 551 1,386 840 719 693 0.0 0.0   Pre-tax profit (PTP)   265.5 550.2 1,380.4 829.6 708.0 690.7 0.0 0.0   Net earnings   203.8 427.7 1,068.5 641.0 545.9 538.3 0.0 0.0   Pre-tax profit without non-rec. items   266 550 1,380 830 708 691 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   79.2 194 133 71.9 95.0 69.7 0.0 0.0   Shareholders equity total   2,204 2,428 3,069 2,641 2,546 2,538 1,500 1,500   Interest-bearing liabilities   117 0.0 0.0 0.0 0.0 62.8 0.0 0.0   Balance sheet total (assets)   3,631 4,210 4,727 4,854 4,321 3,955 1,500 1,500   Net Debt   112 -1,462 -550 -386 -367 58.6 -1,500 -1,500     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   5,096 5,072 5,603 5,225 5,365 5,042 0.0 0.0   Gross profit growth   -4.6% -0.5% 10.5% -6.7% 2.7% -6.0% -100.0% 0.0%   Employees   13 10 10 10 10 9 0 0   Employee growth %   0.0% -23.1% 0.0% 0.0% 0.0% -10.0% -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)   3,631 4,210 4,727 4,854 4,321 3,955 1,500 1,500   Balance sheet change%   -3.1% 15.9% 12.3% 2.7% -11.0% -8.5% -62.1% 0.0%   Added value   526.4 831.3 1,446.7 900.7 779.8 718.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -488 -395 -122 -122 -14 -51 -70 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 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 (%)   5.4% 10.9% 24.7% 16.1% 13.4% 13.7% 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 %   7.5% 14.2% 31.1% 17.7% 15.8% 16.9% 0.0% 0.0%   ROI %   11.0% 23.0% 50.4% 29.6% 28.0% 27.2% 0.0% 0.0%   ROE %   8.9% 18.5% 38.9% 22.5% 21.0% 21.2% 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 %   60.7% 57.7% 64.9% 54.4% 58.9% 64.2% 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, %   21.4% -175.9% -38.0% -42.9% -48.6% 8.2% 0.0% 0.0%   Gearing %   5.3% 0.0% 0.0% 0.0% 0.0% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 9.0% 0.0% 0.0% 0.0% 25.8% 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   1.2 1.4 1.7 1.5 1.6 1.8 0.0 0.0   Current Ratio   2.4 2.3 2.8 2.2 2.4 2.7 0.0 0.0   Cash and cash equivalent   4.9 1,462.0 550.0 386.1 367.5 4.3 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   1,964.6 2,248.4 2,946.9 2,570.0 2,450.9 2,468.6 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   40 83 145 90 78 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 83 145 90 76 80 0 0   EBIT / employee   21 55 139 84 72 77 0 0   Net earnings / employee   16 43 107 64 55 60 0 0