Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØNDBY STILLADSER 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   1.3% 1.5% 1.4% 1.2% 2.2% 2.7% 9.6% 9.4%   Credit score (0-100)   81 76 77 82 64 60 26 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   102.5 24.0 70.1 387.7 0.5 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   7,835 5,225 6,041 8,763 9,479 9,177 0.0 0.0   EBITDA   1,203 451 1,022 5,580 8,223 8,220 0.0 0.0   EBIT   1,048 211 766 5,409 8,081 8,113 0.0 0.0   Pre-tax profit (PTP)   1,350.1 341.1 1,046.2 4,973.3 8,535.2 9,007.2 0.0 0.0   Net earnings   1,032.4 265.1 812.7 3,872.7 6,649.3 7,023.6 0.0 0.0   Pre-tax profit without non-rec. items   1,350 341 1,046 4,973 8,535 9,007 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   809 651 574 347 203 167 0.0 0.0   Shareholders equity total   5,500 5,740 6,553 10,426 17,075 9,749 2,169 2,169   Interest-bearing liabilities   3,061 6,282 7,434 7,030 112 104 0.0 0.0   Balance sheet total (assets)   9,741 12,937 15,030 19,053 19,765 12,663 2,169 2,169   Net Debt   -1,447 2,677 3,623 3,693 -2,283 -1,122 -2,169 -2,169     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   7,835 5,225 6,041 8,763 9,479 9,177 0.0 0.0   Gross profit growth   -1.8% -33.3% 15.6% 45.1% 8.2% -3.2% -100.0% 0.0%   Employees   12 8 8 5 2 1 0 0   Employee growth %   20.0% -33.3% 0.0% -37.5% -60.0% -50.0% -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)   9,741 12,937 15,030 19,053 19,765 12,663 2,169 2,169   Balance sheet change%   45.0% 32.8% 16.2% 26.8% 3.7% -35.9% -82.9% 0.0%   Added value   1,202.9 451.4 1,021.9 5,580.3 8,252.6 8,220.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -126 -399 -333 -399 -285 -144 -167 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   13.4% 4.0% 12.7% 61.7% 85.3% 88.4% 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 %   16.4% 3.5% 8.4% 33.6% 44.0% 55.8% 0.0% 0.0%   ROI %   19.6% 3.8% 9.0% 36.4% 49.2% 66.9% 0.0% 0.0%   ROE %   20.7% 4.7% 13.2% 45.6% 48.4% 52.4% 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 %   56.5% 44.4% 43.6% 54.7% 86.4% 77.0% 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% 593.1% 354.6% 66.2% -27.8% -13.7% 0.0% 0.0%   Gearing %   55.7% 109.4% 113.4% 67.4% 0.7% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 1.1% 1.9% 10.4% 0.2% 35.7% 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   2.1 1.7 1.7 2.2 7.3 4.3 0.0 0.0   Current Ratio   2.1 1.7 1.7 2.2 7.3 4.3 0.0 0.0   Cash and cash equivalent   4,508.5 3,604.7 3,810.1 3,337.1 2,394.9 1,226.4 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   974.3 2,141.6 3,290.8 8,071.0 15,960.5 8,730.8 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  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   100 56 128 1,116 4,126 8,220 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   100 56 128 1,116 4,111 8,220 0 0   EBIT / employee   87 26 96 1,082 4,041 8,113 0 0   Net earnings / employee   86 33 102 775 3,325 7,024 0 0