Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brunder Nedbrydning 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9% 9.9%   Bankruptcy risk   2.6% 2.6% 4.7% 6.0% 10.1% 7.9% 18.3% 18.1%   Credit score (0-100)   63 63 45 37 23 30 8 8   Credit rating   BBB BBB BBB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   55.0 55.2 -43.4 8,543 9,950 8,593 0.0 0.0   EBITDA   55.0 55.2 -43.4 22.8 569 12.8 0.0 0.0   EBIT   44.5 41.1 -57.4 -61.8 293 -240 0.0 0.0   Pre-tax profit (PTP)   12.7 4.9 -107.5 -154.0 189.3 -382.4 0.0 0.0   Net earnings   9.9 3.9 -104.4 -129.0 130.6 -308.9 0.0 0.0   Pre-tax profit without non-rec. items   12.7 4.9 -108 -154 189 -382 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   893 879 1,150 2,557 2,336 2,167 0.0 0.0   Shareholders equity total   59.9 63.7 182 867 997 688 -108 -108   Interest-bearing liabilities   897 950 1,610 614 583 551 108 108   Balance sheet total (assets)   973 1,031 1,865 6,419 7,998 6,431 0.0 0.0   Net Debt   846 939 1,599 502 388 189 108 108     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   55.0 55.2 -43.4 8,543 9,950 8,593 0.0 0.0   Gross profit growth   0.0% 0.2% 0.0% 0.0% 16.5% -13.6% -100.0% 0.0%   Employees   0 1 1 20 23 22 0 0   Employee growth %   0.0% 0.0% 0.0% 1,900.0% 15.0% -4.3% -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)   973 1,031 1,865 6,419 7,998 6,431 0 0   Balance sheet change%   0.0% 5.9% 80.9% 244.2% 24.6% -19.6% -100.0% 0.0%   Added value   55.0 55.2 -43.4 22.8 377.5 12.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   882 -28 35 713 513 -421 -1,648 -697   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   80.9% 74.6% 132.3% -0.7% 2.9% -2.8% 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 %   4.6% 4.1% -4.0% -1.4% 4.1% -3.3% 0.0% 0.0%   ROI %   4.7% 4.2% -4.0% -3.4% 17.9% -15.8% 0.0% 0.0%   ROE %   16.5% 6.2% -85.1% -24.6% 14.0% -36.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   6.2% 6.2% 9.7% 13.5% 12.5% 10.7% -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, %   1,536.7% 1,702.2% -3,684.2% 2,197.1% 68.2% 1,477.2% 0.0% 0.0%   Gearing %   1,497.9% 1,490.4% 886.6% 70.9% 58.4% 80.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 3.9% 3.9% 8.6% 17.4% 25.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.7 0.8 0.9 0.8 0.0 0.0   Current Ratio   0.1 0.2 0.7 0.8 0.9 0.8 0.0 0.0   Cash and cash equivalent   51.1 10.8 10.8 112.3 194.4 361.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -833.1 -815.3 -299.9 -1,024.5 -650.0 -897.9 -53.9 -53.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 55 -43 1 16 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 55 -43 1 25 1 0 0   EBIT / employee   0 41 -57 -3 13 -11 0 0   Net earnings / employee   0 4 -104 -6 6 -14 0 0