Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BROHOLM IT 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.1% 16.9% 17.7% 11.7% 13.4% 12.1% 20.5% 20.5%   Credit score (0-100)   19 10 8 20 16 20 5 5   Credit rating   BB BB B BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1.9 -12.7 109 82.2 100 291 0.0 0.0   EBITDA   1.9 -12.7 109 82.2 100 291 0.0 0.0   EBIT   1.9 -12.7 109 82.2 100 291 0.0 0.0   Pre-tax profit (PTP)   0.5 -14.7 107.3 79.7 98.3 289.4 0.0 0.0   Net earnings   0.4 -11.5 83.7 62.2 76.6 225.7 0.0 0.0   Pre-tax profit without non-rec. items   0.5 -14.7 107 79.7 98.3 289 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   50.4 38.9 123 112 127 230 53.7 53.7   Interest-bearing liabilities   2.2 2.2 2.2 2.2 2.2 2.2 0.0 0.0   Balance sheet total (assets)   66.8 52.9 175 155 184 351 53.7 53.7   Net Debt   -56.4 -40.9 -162 -114 -160 -316 -53.7 -53.7     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.9 -12.7 109 82.2 100 291 0.0 0.0   Gross profit growth   -95.5% 0.0% 0.0% -24.9% 21.9% 189.9% -100.0% 0.0%   Employees               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)   67 53 175 155 184 351 54 54   Balance sheet change%   -36.5% -20.8% 230.2% -11.2% 18.4% 91.1% -84.7% 0.0%   Added value   1.9 -12.7 109.4 82.2 100.2 290.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.2% -21.3% 96.2% 49.9% 59.2% 108.9% 0.0% 0.0%   ROI %   2.8% -27.1% 131.9% 68.7% 82.4% 161.1% 0.0% 0.0%   ROE %   0.6% -25.8% 103.6% 53.0% 64.2% 126.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   75.5% 73.6% 70.2% 72.4% 69.0% 65.6% 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, %   -2,949.6% 321.3% -147.9% -138.4% -159.8% -108.7% 0.0% 0.0%   Gearing %   4.4% 5.7% 1.8% 2.0% 1.7% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   62.7% 90.6% 95.2% 113.2% 89.1% 71.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   4.1 3.8 3.4 3.6 3.2 2.9 0.0 0.0   Current Ratio   4.1 3.8 3.4 3.6 3.2 2.9 0.0 0.0   Cash and cash equivalent   58.6 43.1 164.0 115.9 162.3 318.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   48.7 37.2 120.9 110.5 124.9 228.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   191 -1,272 10,940 8,221 10,023 29,052 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   191 -1,272 10,940 8,221 10,023 29,052 0 0   EBIT / employee   191 -1,272 10,940 8,221 10,023 29,052 0 0   Net earnings / employee   42 -1,151 8,370 6,216 7,662 22,566 0 0