Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIXHUUS A/S - Group 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 3.0% 3.4% 3.3% 1.2% 0.7% 7.1% 7.1%   Credit score (0-100)   91 57 52 55 80 93 34 34   Credit rating   A BBB BBB BBB A AA BBB BBB   Credit limit (kDKK)   11,055.1 0.0 0.0 0.0 4,477.8 21,496.7 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   31,829 28,592 9,874 14,916 9,209 26,778 0.0 0.0   EBITDA   29,492 26,868 2,743 1,251 -5,236 6,654 0.0 0.0   EBIT   26,551 26,868 2,743 1,251 -5,342 5,237 0.0 0.0   Pre-tax profit (PTP)   50,996.1 38,716.0 46,004.0 53,476.0 24,839.1 37,937.7 0.0 0.0   Net earnings   45,493.0 38,716.0 46,004.0 53,476.0 24,850.3 31,557.1 0.0 0.0   Pre-tax profit without non-rec. items   51,204 26,868 2,743 1,251 24,839 37,938 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   166,724 0.0 0.0 0.0 210,999 204,989 0.0 0.0   Shareholders equity total   110,264 133,968 166,220 204,696 212,046 221,103 174,735 174,735   Interest-bearing liabilities   94,615 0.0 0.0 0.0 80,992 107,291 0.0 0.0   Balance sheet total (assets)   266,204 385,092 335,861 338,773 409,750 410,319 174,735 174,735   Net Debt   59,290 0.0 0.0 0.0 80,084 79,167 -174,735 -174,735     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   31,829 28,592 9,874 14,916 9,209 26,778 0.0 0.0   Gross profit growth   39.8% -10.2% -65.5% 51.1% -38.3% 190.8% -100.0% 0.0%   Employees   10 0 0 0 12 13 0 0   Employee growth %   -28.6% -100.0% 0.0% 0.0% 0.0% 8.3% -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)   266,204 385,092 335,861 338,773 409,750 410,319 174,735 174,735   Balance sheet change%   13.2% 44.7% -12.8% 0.9% 21.0% 0.1% -57.4% 0.0%   Added value   26,792.5 26,868.0 2,743.0 1,251.0 -5,342.0 7,298.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35,450 -166,724 0 0 209,841 -8,072 -204,989 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 -1.0 1.0 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 (%)   83.4% 94.0% 27.8% 8.4% -58.0% 19.6% 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 %   21.6% 8.3% 0.8% 0.4% 8.2% 10.6% 0.0% 0.0%   ROI %   28.9% 9.1% 0.8% 0.4% 9.7% 14.0% 0.0% 0.0%   ROE %   49.2% 32.0% 30.7% 28.8% 12.1% 14.9% 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 %   41.5% 100.0% 100.0% 100.0% 51.3% 52.1% 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, %   201.0% 0.0% 0.0% 0.0% -1,529.4% 1,189.7% 0.0% 0.0%   Gearing %   85.8% 0.0% 0.0% 0.0% 38.2% 48.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.0% 0.0% 0.0% 14.7% 6.0% 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   1.4 0.0 0.0 0.0 1.1 1.8 0.0 0.0   Current Ratio   1.4 0.0 0.0 0.0 1.1 1.9 0.0 0.0   Cash and cash equivalent   35,325.0 0.0 0.0 0.0 907.6 28,123.2 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   23,720.9 0.0 0.0 0.0 16,245.9 83,686.1 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   2,679 0 0 0 -445 561 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,949 0 0 0 -436 512 0 0   EBIT / employee   2,655 0 0 0 -445 403 0 0   Net earnings / employee   4,549 0 0 0 2,071 2,427 0 0