Brændte Ege Øko-Æg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  10.3% 11.4% 14.2% 3.3% 3.4%  
Credit score (0-100)  25 21 14 55 54  
Credit rating  BB BB BB BBB BBB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -392 333 -451 1,077 584  
EBITDA  -392 333 -451 1,077 584  
EBIT  -392 333 -451 2,033 979  
Pre-tax profit (PTP)  -542.8 257.9 -562.0 955.1 523.4  
Net earnings  -423.4 201.2 -438.4 745.0 408.2  
Pre-tax profit without non-rec. items  -543 258 -562 1,911 919  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  2,141 150 709 1,665 1,073  
Shareholders equity total  -962 -761 -1,199 -454 -45.8  
Interest-bearing liabilities  0.0 0.0 0.0 8,845 2,984  
Balance sheet total (assets)  3,912 5,718 6,857 8,575 3,181  

Net Debt  -454 -421 -312 8,785 2,931  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -392 333 -451 1,077 584  
Gross profit growth  47.2% 0.0% 0.0% 0.0% -45.8%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,912 5,718 6,857 8,575 3,181  
Balance sheet change%  24.3% 46.2% 19.9% 25.1% -62.9%  
Added value  -392.3 333.0 -450.9 2,033.4 978.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  286 -1,991 559 956 -591  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 1.0 -1.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 188.8% 167.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -9.0% 6.3% -5.8% 24.2% 16.8%  
ROI %  0.0% 0.0% 0.0% 46.8% 17.4%  
ROE %  -12.0% 4.2% -7.0% 9.7% 6.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -19.7% -11.7% -14.9% -5.0% -1.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  115.8% -126.3% 69.3% 815.4% 502.2%  
Gearing %  -0.0% 0.0% 0.0% -1,948.0% -6,511.4%  
Net interest  0 0 0 0 0  
Financing costs %  31,122,400.0% 20,430,400.0% 0.0% 3.6% 1.8%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.8 0.7 0.6 0.3  
Current Ratio  0.3 0.8 0.7 0.7 0.5  
Cash and cash equivalent  454.3 420.6 312.3 60.6 53.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -3,171.4 -979.8 -2,153.5 -2,640.5 -1,642.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0