Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØDR. EWERS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.5% 2.3%   Bankruptcy risk   0.8% 2.1% 2.1% 2.1% 1.5% 0.9% 5.4% 4.9%   Credit score (0-100)   93 68 67 66 76 87 42 44   Credit rating   AA BBB A A A A BBB BBB   Credit limit (mDKK)   12.1 0.0 0.0 0.0 1.2 19.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   1,610 1,649 1,731 1,960 2,526 2,528 2,528 2,528   Gross profit   138 143 146 146 197 203 0.0 0.0   EBITDA   53.9 30.0 34.8 33.8 108 107 0.0 0.0   EBIT   36.9 30.0 34.8 33.8 87.3 84.8 0.0 0.0   Pre-tax profit (PTP)   34.3 24.6 28.1 34.7 96.2 74.5 0.0 0.0   Net earnings   27.3 24.6 28.1 34.7 75.5 58.2 0.0 0.0   Pre-tax profit without non-rec. items   34.3 30.0 34.8 33.8 96.2 74.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   234 0.0 0.0 0.0 237 264 0.0 0.0   Shareholders equity total   97.5 112 115 122 181 187 113 113   Interest-bearing liabilities   310 0.0 0.0 0.0 355 283 0.0 0.0   Balance sheet total (assets)   636 654 689 749 1,026 891 113 113   Net Debt   310 0.0 0.0 0.0 348 270 -113 -113     See the entire balance sheet 1.0 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   1,610 1,649 1,731 1,960 2,526 2,528 2,528 2,528   Net sales growth   6.2% 2.4% 5.0% 13.2% 28.9% 0.1% 0.0% 0.0%   Gross profit   138 143 146 146 197 203 0.0 0.0   Gross profit growth   -2.6% 3.7% 2.0% -0.0% 35.4% 2.6% -100.0% 0.0%   Employees   153 161 157 156 156 160 0 0   Employee growth %   2.0% 5.2% -2.5% -0.6% 0.0% 2.6% -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)   636 654 689 749 1,026 891 113 113   Balance sheet change%   10.6% 2.8% 5.4% 8.7% 37.0% -13.1% -87.3% 0.0%   Added value   53.9 30.0 34.8 33.8 87.3 106.6 0.0 0.0   Added value %   3.4% 1.8% 2.0% 1.7% 3.5% 4.2% 0.0% 0.0%   Investments   9 -235 0 0 217 5 -264 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   3.4% 1.8% 2.0% 1.7% 4.3% 4.2% 0.0% 0.0%   EBIT %   2.3% 1.8% 2.0% 1.7% 3.5% 3.4% 0.0% 0.0%   EBIT to gross profit (%)   26.7% 21.0% 23.9% 23.2% 44.2% 41.9% 0.0% 0.0%   Net Earnings %   1.7% 1.5% 1.6% 1.8% 3.0% 2.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.8% 1.5% 1.6% 1.8% 3.8% 3.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.1% 1.8% 2.0% 1.7% 3.8% 2.9% 0.0% 0.0%   ROA %   6.6% 4.7% 5.2% 4.7% 11.5% 9.3% 0.0% 0.0%   ROI %   10.0% 5.5% 5.2% 4.7% 15.5% 16.8% 0.0% 0.0%   ROE %   26.5% 23.5% 24.7% 29.2% 49.8% 31.6% 0.0% 0.0%   1.0 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 %   15.3% 100.0% 100.0% 100.0% 17.7% 21.0% 100.0% 100.0%   Relative indebtedness %   32.1% 0.0% 0.0% 0.0% 32.3% 26.8% 0.0% 0.0%   Relative net indebtedness %   32.1% 0.0% 0.0% 0.0% 32.0% 26.2% -4.5% -4.5%   Net int. bear. debt to EBITDA, %   574.2% 0.0% 0.0% 0.0% 321.7% 253.1% 0.0% 0.0%   Gearing %   318.2% 0.0% 0.0% 0.0% 196.1% 151.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.0% 0.0% 0.0% 3.2% 4.7% 0.0% 0.0%   1.0 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   0.4 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.6 0.0 0.0 0.0 6.6 12.9 0.0 0.0   1.0 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)   22.7 0.0 0.0 0.0 17.3 17.3 0.0 0.0   Trade creditors turnover (days)   608.2 0.0 0.0 0.0 1,392.3 1,068.8 0.0 0.0   Current assets / Net sales %   23.7% 0.0% 0.0% 0.0% 30.0% 23.7% 4.5% 4.5%   Net working capital   88.0 0.0 0.0 0.0 155.1 120.9 0.0 0.0   Net working capital %   5.5% 0.0% 0.0% 0.0% 6.1% 4.8% 0.0% 0.0%   1.0 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   11 10 11 13 16 16 0 0   Added value / employee   0 0 0 0 1 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 1 0 0   EBIT / employee   0 0 0 0 1 1 0 0   Net earnings / employee   0 0 0 0 0 0 0 0