Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNS EJENDOMME 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.7% 1.7% 1.3% 1.4% 1.3% 10.0% 10.0%   Credit score (0-100)   76 73 71 78 77 80 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.5 0.6 1.9 26.2 25.3 36.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   96.0 110 111 222 182 202 0.0 0.0   EBITDA   96.0 110 111 222 182 202 0.0 0.0   EBIT   33.0 47.0 32.0 142 99.0 116 0.0 0.0   Pre-tax profit (PTP)   -11.0 1.0 12.0 125.0 86.0 104.7 0.0 0.0   Net earnings   -8.0 -2.0 9.0 98.0 67.0 81.8 0.0 0.0   Pre-tax profit without non-rec. items   -11.0 1.0 12.0 125 86.0 105 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,533 2,963 2,957 2,878 2,853 2,850 0.0 0.0   Shareholders equity total   562 560 2,269 2,367 2,434 2,516 2,371 2,371   Interest-bearing liabilities   1,103 2,486 752 716 649 612 0.0 0.0   Balance sheet total (assets)   1,698 3,119 3,094 3,192 3,180 3,223 2,371 2,371   Net Debt   947 2,358 640 409 330 265 -2,371 -2,371     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   96.0 110 111 222 182 202 0.0 0.0   Gross profit growth   -37.7% 14.6% 0.9% 100.0% -18.0% 10.8% -100.0% 0.0%   Employees   0 0 0 0 0 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)   1,698 3,119 3,094 3,192 3,180 3,223 2,371 2,371   Balance sheet change%   -3.6% 83.7% -0.8% 3.2% -0.4% 1.4% -26.4% 0.0%   Added value   96.0 110.0 111.0 222.0 179.0 201.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -126 1,367 -85 -159 -108 -88 -2,850 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   34.4% 42.7% 28.8% 64.0% 54.4% 57.7% 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 %   1.9% 2.0% 1.0% 4.5% 3.1% 3.7% 0.0% 0.0%   ROI %   2.0% 2.0% 1.1% 4.7% 3.2% 3.8% 0.0% 0.0%   ROE %   -1.4% -0.4% 0.6% 4.2% 2.8% 3.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   33.1% 18.0% 73.3% 74.2% 76.5% 78.1% 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, %   986.5% 2,143.6% 576.6% 184.2% 181.3% 131.5% 0.0% 0.0%   Gearing %   196.3% 443.9% 33.1% 30.2% 26.7% 24.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.6% 1.2% 2.3% 1.9% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.1 1.0 1.8 2.4 2.9 0.0 0.0   Current Ratio   0.4 0.1 1.0 1.8 2.4 2.9 0.0 0.0   Cash and cash equivalent   156.0 128.0 112.0 307.0 319.0 346.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -235.0 -1,674.0 1.0 138.0 192.0 245.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 202 0 0   EBIT / employee   0 0 0 0 0 116 0 0   Net earnings / employee   0 0 0 0 0 82 0 0