Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AXEL BRØNDUM BOLIGER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 2.2% 0.9% 1.2% 1.1% 0.5% 7.8% 7.8%   Credit score (0-100)   78 68 90 80 84 98 31 31   Credit rating   A BBB A A A AA BB BB   Credit limit (kDKK)   31.0 0.1 710.1 357.5 1,017.8 2,393.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   216 238 257 312 327 340 340 340   Gross profit   216 238 257 312 327 340 0.0 0.0   EBITDA   24.0 -151 -117 -89.0 -304 -10.0 0.0 0.0   EBIT   24.0 -151 -117 -89.0 -304 -67.0 0.0 0.0   Pre-tax profit (PTP)   -1,054.0 -2,198.0 11,494.0 17,762.0 13,685.0 7,198.0 0.0 0.0   Net earnings   -1,048.0 -2,058.0 8,681.0 13,683.0 10,472.0 5,484.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,054 -2,198 11,494 17,762 13,685 7,198 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   249 360 360 360 360 873 0.0 0.0   Shareholders equity total   6,929 3,231 9,201 19,050 24,854 24,390 13,615 13,615   Interest-bearing liabilities   500 400 4,825 16,163 7,861 0.0 0.0 0.0   Balance sheet total (assets)   32,307 31,418 35,018 48,144 44,208 34,900 13,615 13,615   Net Debt   -8,891 -9,476 -17,775 -22,291 -21,752 -18,896 -13,615 -13,615     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   216 238 257 312 327 340 340 340   Net sales growth   -6.1% 10.2% 8.0% 21.4% 4.8% 4.0% 0.0% 0.0%   Gross profit   216 238 257 312 327 340 0.0 0.0   Gross profit growth   -6.1% 10.2% 8.0% 21.4% 4.8% 4.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,307 31,418 35,018 48,144 44,208 34,900 13,615 13,615   Balance sheet change%   -9.6% -2.8% 11.5% 37.5% -8.2% -21.1% -61.0% 0.0%   Added value   24.0 -151.0 -117.0 -89.0 -304.0 -10.0 0.0 0.0   Added value %   11.1% -63.4% -45.5% -28.5% -93.0% -2.9% 0.0% 0.0%   Investments   0 111 0 0 0 456 -873 0   Net sales trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   11.1% -63.4% -45.5% -28.5% -93.0% -2.9% 0.0% 0.0%   EBIT %   11.1% -63.4% -45.5% -28.5% -93.0% -19.7% 0.0% 0.0%   EBIT to gross profit (%)   11.1% -63.4% -45.5% -28.5% -93.0% -19.7% 0.0% 0.0%   Net Earnings %   -485.2% -864.7% 3,377.8% 4,385.6% 3,202.4% 1,612.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -485.2% -864.7% 3,377.8% 4,385.6% 3,202.4% 1,629.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -488.0% -923.5% 4,472.4% 5,692.9% 4,185.0% 2,117.1% 0.0% 0.0%   ROA %   14.2% 3.3% 34.6% 42.7% 29.6% 18.2% 0.0% 0.0%   ROI %   14.4% 3.3% 35.1% 45.8% 32.5% 19.4% 0.0% 0.0%   ROE %   -12.6% -40.5% 139.7% 96.9% 47.7% 22.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   21.4% 10.3% 26.3% 39.6% 56.2% 69.9% 100.0% 100.0%   Relative indebtedness %   8,713.9% 8,862.6% 7,184.0% 6,781.4% 3,337.6% 490.6% 0.0% 0.0%   Relative net indebtedness %   4,366.2% 4,713.0% -1,609.7% -5,543.6% -5,718.3% -5,067.1% -4,004.4% -4,004.4%   Net int. bear. debt to EBITDA, %   -37,045.8% 6,275.5% 15,192.3% 25,046.1% 7,155.3% 188,960.0% 0.0% 0.0%   Gearing %   7.2% 12.4% 52.4% 84.8% 31.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   293.0% 718.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   38.5 35.2 4.9 2.1 2.8 13.4 0.0 0.0   Current Ratio   38.5 35.2 4.9 2.1 2.8 13.4 0.0 0.0   Cash and cash equivalent   9,391.0 9,876.0 22,600.0 38,454.0 29,613.0 18,896.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 28.2 0.0 0.0   Current assets / Net sales %   9,007.4% 8,431.1% 9,554.1% 12,344.6% 9,094.2% 6,333.5% 4,004.4% 4,004.4%   Net working capital   9,627.0 9,622.0 -3,093.0 -17,866.0 -10,610.0 1,034.0 0.0 0.0   Net working capital %   4,456.9% 4,042.9% -1,203.5% -5,726.3% -3,244.6% 304.1% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0