Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIKOTECH VVS 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 2018/12 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% 2.7% 2.7%   Bankruptcy risk   2.6% 2.6% 2.3% 2.2% 3.9% 2.7% 10.7% 10.5%   Credit score (0-100)   63 62 64 65 50 59 23 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2018 2018/12 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   604 594 813 935 1,087 616 0.0 0.0   EBITDA   156 157 329 453 527 49.0 0.0 0.0   EBIT   86.4 77.5 250 374 501 46.7 0.0 0.0   Pre-tax profit (PTP)   84.1 74.3 243.9 360.8 487.3 40.5 0.0 0.0   Net earnings   65.2 57.9 189.5 280.9 379.2 28.4 0.0 0.0   Pre-tax profit without non-rec. items   84.1 74.3 244 361 487 40.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   342 263 184 105 0.0 20.8 0.0 0.0   Shareholders equity total   548 552 686 911 1,233 1,202 1,061 1,061   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 43.0 0.0 0.0   Balance sheet total (assets)   722 700 1,153 1,180 1,580 1,475 1,061 1,061   Net Debt   -216 -366 -605 -925 -1,230 -837 -1,061 -1,061     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   604 594 813 935 1,087 616 0.0 0.0   Gross profit growth   11.4% -1.7% 36.8% 15.1% 16.2% -43.3% -100.0% 0.0%   Employees   1 1 1 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)   722 700 1,153 1,180 1,580 1,475 1,061 1,061   Balance sheet change%   -11.9% -3.1% 64.7% 2.4% 33.9% -6.6% -28.1% 0.0%   Added value   156.0 156.5 328.8 452.8 579.5 49.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   103 -158 -158 -158 -132 18 -21 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 2018/12 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 (%)   14.3% 13.1% 30.7% 40.0% 46.1% 7.6% 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 %   11.2% 10.9% 27.0% 32.1% 36.3% 3.1% 0.0% 0.0%   ROI %   15.7% 13.8% 39.8% 46.7% 46.7% 3.8% 0.0% 0.0%   ROE %   12.0% 10.5% 30.6% 35.2% 35.4% 2.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   75.9% 78.9% 59.6% 77.2% 78.0% 81.5% 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, %   -138.7% -234.1% -184.1% -204.3% -233.5% -1,707.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 33.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.3 3.2 2.1 4.0 4.5 5.6 0.0 0.0   Current Ratio   2.3 3.2 2.1 4.0 4.5 5.6 0.0 0.0   Cash and cash equivalent   216.4 366.5 605.2 925.1 1,230.1 879.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   217.7 299.1 506.9 805.5 1,232.8 1,192.8 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 2018/12 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   156 157 329 453 580 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 157 329 453 527 49 0 0   EBIT / employee   86 78 250 374 501 47 0 0   Net earnings / employee   65 58 190 281 379 28 0 0