Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNDBY MATERIEL 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   1.0% 1.0% 1.8% 1.4% 0.8% 0.9% 8.6% 8.3%   Credit score (0-100)   88 87 73 78 91 89 28 29   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   911.8 589.1 5.4 82.0 1,634.0 1,607.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,923 1,958 1,953 1,934 1,547 770 0.0 0.0   EBITDA   2,923 1,958 1,953 1,934 1,547 770 0.0 0.0   EBIT   1,974 311 -59.1 400 944 65.8 0.0 0.0   Pre-tax profit (PTP)   3,434.2 311.0 -59.2 398.4 1,859.9 4,074.3 0.0 0.0   Net earnings   3,001.4 242.6 -46.1 337.6 1,574.1 4,029.9 0.0 0.0   Pre-tax profit without non-rec. items   3,434 311 -59.2 398 1,860 4,074 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   13,125 11,236 8,457 5,930 6,743 6,039 0.0 0.0   Shareholders equity total   13,944 11,172 11,126 11,491 18,721 22,751 12,329 12,329   Interest-bearing liabilities   647 310 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,831 13,089 12,951 12,945 20,036 23,965 12,329 12,329   Net Debt   646 308 -13.5 0.0 -1.0 0.0 -12,329 -12,329     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,923 1,958 1,953 1,934 1,547 770 0.0 0.0   Gross profit growth   -10.2% -33.0% -0.3% -1.0% -20.0% -50.2% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   16,831 13,089 12,951 12,945 20,036 23,965 12,329 12,329   Balance sheet change%   -10.0% -22.2% -1.1% -0.1% 54.8% 19.6% -48.6% 0.0%   Added value   2,923.5 1,958.3 1,953.1 1,934.1 2,478.3 769.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,233 -3,536 -4,791 -4,062 211 -1,408 -6,039 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   67.5% 15.9% -3.0% 20.7% 61.0% 8.5% 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 %   19.4% 2.1% -0.5% 3.1% 11.3% 18.5% 0.0% 0.0%   ROI %   20.1% 2.2% -0.5% 3.3% 11.7% 18.8% 0.0% 0.0%   ROE %   24.1% 1.9% -0.4% 3.0% 10.4% 19.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   82.8% 85.4% 85.9% 88.8% 93.4% 94.9% 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, %   22.1% 15.7% -0.7% 0.0% -0.1% 0.0% 0.0% 0.0%   Gearing %   4.6% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 2.9 6.2 11.5 18.5 26.2 0.0 0.0   Current Ratio   0.4 2.9 6.2 11.5 18.5 26.2 0.0 0.0   Cash and cash equivalent   1.7 1.7 13.5 0.0 1.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,004.6 1,153.7 3,693.8 6,328.0 6,374.7 7,214.4 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,934 2,478 770 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,934 1,547 770 0 0   EBIT / employee   0 0 0 400 944 66 0 0   Net earnings / employee   0 0 0 338 1,574 4,030 0 0