Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BrandMobile 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 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% 1.9% 1.9%   Bankruptcy risk   3.8% 7.6% 5.5% 1.7% 5.1% 7.1% 14.5% 14.2%   Credit score (0-100)   52 33 41 71 43 33 15 15   Credit rating   BBB BB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 3.8 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   6,050 6,411 0 0 0 0 0 0   Gross profit   5,158 2,811 4,712 6,632 7,219 6,478 0.0 0.0   EBITDA   2,818 -1,143 88.0 1,129 89.7 87.5 0.0 0.0   EBIT   2,800 -1,161 88.0 1,111 64.6 87.5 0.0 0.0   Pre-tax profit (PTP)   2,788.0 -1,269.9 71.1 1,091.0 53.2 18.3 0.0 0.0   Net earnings   1,861.4 -990.5 55.5 791.6 6.7 -1.3 0.0 0.0   Pre-tax profit without non-rec. items   2,788 -1,270 71.1 1,091 53.2 18.3 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   32.1 42.8 42.8 25.1 0.0 0.0 0.0 0.0   Shareholders equity total   1,911 921 976 1,768 775 373 323 323   Interest-bearing liabilities   0.0 0.0 0.0 160 585 744 0.0 0.0   Balance sheet total (assets)   3,349 2,375 3,543 4,420 3,632 3,169 323 323   Net Debt   -929 -230 -2,311 -1,095 -1,433 -224 -323 -323     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   6,050 6,411 0 0 0 0 0 0   Net sales growth   -382.5% 6.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,158 2,811 4,712 6,632 7,219 6,478 0.0 0.0   Gross profit growth   0.0% -45.5% 67.7% 40.7% 8.8% -10.3% -100.0% 0.0%   Employees   0 0 4 4 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 75.0% 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)   3,349 2,375 3,543 4,420 3,632 3,169 323 323   Balance sheet change%   410.8% -29.1% 49.2% 24.8% -17.8% -12.7% -89.8% 0.0%   Added value   2,818.2 -1,143.1 88.0 1,129.0 82.3 87.5 0.0 0.0   Added value %   46.6% -17.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -7 0 -35 -50 0 0 0   Net sales trend   -1.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 %   46.6% -17.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   46.3% -18.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   54.3% -41.3% 1.9% 16.8% 0.9% 1.4% 0.0% 0.0%   Net Earnings %   30.8% -15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   31.1% -15.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   46.1% -19.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   128.6% -40.6% 3.0% 27.9% 7.2% 12.7% 0.0% 0.0%   ROI %   293.0% -82.0% 9.3% 76.6% 17.6% 34.8% 0.0% 0.0%   ROE %   145.0% -69.9% 5.8% 57.7% 0.5% -0.2% 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 %   57.1% 38.8% 27.6% 41.4% 23.8% 11.8% 100.0% 100.0%   Relative indebtedness %   23.8% 22.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   8.4% 19.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -33.0% 20.1% -2,625.6% -96.9% -1,597.9% -255.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 9.1% 75.5% 199.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 27.1% 63.2% 62.1% 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 1.5 1.3 1.7 1.4 1.1 0.0 0.0   Current Ratio   2.3 1.5 1.3 1.6 1.2 1.1 0.0 0.0   Cash and cash equivalent   928.7 229.6 2,311.1 1,254.7 2,018.3 967.5 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)   143.3 99.2 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   25.1 615.9 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   54.8% 34.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,879.3 782.1 837.6 1,522.3 645.1 243.8 0.0 0.0   Net working capital %   31.1% 12.2% 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   0 0 22 282 12 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 22 282 13 13 0 0   EBIT / employee   0 0 22 278 9 13 0 0   Net earnings / employee   0 0 14 198 1 -0 0 0