Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNSHOLM ENTREPRISE 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% 2.0% 2.0%   Bankruptcy risk   3.7% 4.9% 8.2% 4.2% 15.8% 20.7% 17.3% 17.3%   Credit score (0-100)   53 45 30 47 11 4 9 9   Credit rating   BBB BBB BB BBB BB B BB BB   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   1,018 479 6.0 23.3 22.7 -71.5 0.0 0.0   EBITDA   426 190 5.3 23.3 -0.8 -254 0.0 0.0   EBIT   426 190 5.3 23.3 -0.8 -254 0.0 0.0   Pre-tax profit (PTP)   426.4 188.2 -3.3 116.1 87.1 -179.4 0.0 0.0   Net earnings   426.4 188.2 -3.3 116.1 87.1 -179.4 0.0 0.0   Pre-tax profit without non-rec. items   426 188 -3.3 116 87.1 -179 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   705 893 835 992 1,079 -12.5 -138 -138   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.2 4.6 138 138   Balance sheet total (assets)   849 1,004 896 1,919 1,094 31.6 0.0 0.0   Net Debt   -762 -981 -872 -787 0.2 -26.9 138 138     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   1,018 479 6.0 23.3 22.7 -71.5 0.0 0.0   Gross profit growth   56.2% -52.9% -98.8% 290.2% -2.6% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   849 1,004 896 1,919 1,094 32 0 0   Balance sheet change%   59.5% 18.3% -10.8% 114.2% -43.0% -97.1% -100.0% 0.0%   Added value   426.4 190.4 5.3 23.3 -0.8 -253.6 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   2.0 3.0 4.0 5.0 -1.0 -2.0 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 (%)   41.9% 39.7% 88.3% 100.0% -3.7% 354.6% 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 %   61.8% 20.6% 0.6% 8.8% 6.7% -30.4% 0.0% 0.0%   ROI %   86.7% 23.8% 0.6% 13.5% 9.8% -32.0% 0.0% 0.0%   ROE %   86.7% 23.5% -0.4% 12.7% 8.4% -32.3% 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 %   83.1% 89.0% 93.2% 51.7% 98.6% -28.3% -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, %   -178.6% -514.9% -16,531.8% -3,375.0% -20.7% 10.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -36.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 16,884.9% 257.7% 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   5.7 8.9 14.3 2.0 72.1 0.7 0.0 0.0   Current Ratio   5.8 8.9 14.3 2.0 72.1 0.7 0.0 0.0   Cash and cash equivalent   761.7 980.6 872.1 786.6 0.0 31.5 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   682.9 869.8 811.2 968.2 1,078.8 -12.5 -68.8 -68.8   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   426 190 5 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   426 190 5 0 0 0 0 0   EBIT / employee   426 190 5 0 0 0 0 0   Net earnings / employee   426 188 -3 0 0 0 0 0