Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIX | NORDBERG ARKITEKTUR 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 2018/12 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% 1.6% 1.6%   Bankruptcy risk   1.5% 1.6% 1.3% 1.4% 1.2% 1.7% 11.0% 10.8%   Credit score (0-100)   78 77 80 77 82 72 22 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   7.2 8.3 45.7 35.3 80.8 2.5 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   0 0 0 0 0 0 0 0   Gross profit   2,774 3,717 4,397 5,004 4,345 3,994 0.0 0.0   EBITDA   490 1,103 852 1,316 787 473 0.0 0.0   EBIT   446 1,081 832 1,299 769 455 0.0 0.0   Pre-tax profit (PTP)   436.1 1,069.4 824.4 1,285.5 743.3 434.5 0.0 0.0   Net earnings   337.3 831.2 641.3 1,000.0 573.5 335.2 0.0 0.0   Pre-tax profit without non-rec. items   436 1,069 824 1,285 743 435 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   28.4 9.0 49.4 65.1 46.6 28.1 0.0 0.0   Shareholders equity total   787 1,418 1,259 1,659 1,233 968 618 618   Interest-bearing liabilities   195 0.0 0.0 0.0 494 406 0.0 0.0   Balance sheet total (assets)   1,991 2,814 3,820 3,955 3,691 3,516 618 618   Net Debt   -590 -1,234 -812 -1,776 -736 -558 -618 -618     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   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   2,774 3,717 4,397 5,004 4,345 3,994 0.0 0.0   Gross profit growth   -15.3% 34.0% 18.3% 13.8% -13.2% -8.1% -100.0% 0.0%   Employees   5 5 7 7 7 7 0 0   Employee growth %   0.0% 0.0% 40.0% 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)   1,991 2,814 3,820 3,955 3,691 3,516 618 618   Balance sheet change%   -11.2% 41.3% 35.8% 3.5% -6.7% -4.7% -82.4% 0.0%   Added value   490.1 1,103.3 851.9 1,315.7 785.0 473.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -45 20 -1 -37 -37 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   16.1% 29.1% 18.9% 26.0% 17.7% 11.4% 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 %   21.1% 45.0% 25.1% 33.4% 20.1% 12.7% 0.0% 0.0%   ROI %   39.8% 63.6% 40.6% 54.1% 26.8% 16.3% 0.0% 0.0%   ROE %   48.7% 75.4% 47.9% 68.5% 39.7% 30.5% 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 %   39.5% 50.4% 33.0% 41.9% 33.4% 27.5% 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, %   -120.3% -111.8% -95.4% -135.0% -93.5% -117.9% 0.0% 0.0%   Gearing %   24.7% 0.0% 0.0% 0.0% 40.0% 42.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 11.7% 0.0% 0.0% 10.3% 4.9% 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   2.4 3.6 2.1 3.2 3.0 2.7 0.0 0.0   Current Ratio   2.4 3.6 2.1 3.2 3.0 2.7 0.0 0.0   Cash and cash equivalent   784.2 1,233.7 812.4 1,775.8 1,229.9 964.5 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)   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   1,135.1 2,027.0 2,010.9 2,680.7 2,442.6 2,176.8 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  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   98 221 122 188 112 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 221 122 188 112 68 0 0   EBIT / employee   89 216 119 186 110 65 0 0   Net earnings / employee   67 166 92 143 82 48 0 0