Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJELD BRAMMING 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.0% 4.2% 4.5% 5.0% 2.5% 3.4% 9.2% 9.0%   Credit score (0-100)   58 48 45 43 61 54 27 27   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   2,285 892 672 664 1,686 1,104 0.0 0.0   EBITDA   1,312 129 -95.8 -172 977 292 0.0 0.0   EBIT   1,282 123 -102 -178 860 199 0.0 0.0   Pre-tax profit (PTP)   1,275.7 109.0 -117.9 -188.7 861.1 205.8 0.0 0.0   Net earnings   993.7 52.7 -94.1 -153.3 684.1 134.5 0.0 0.0   Pre-tax profit without non-rec. items   1,276 109 -118 -189 861 206 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   906 364 358 352 690 298 0.0 0.0   Shareholders equity total   2,048 1,991 1,787 1,519 2,085 2,102 1,842 1,842   Interest-bearing liabilities   3.3 1.6 6.0 6.1 24.5 24.0 0.0 0.0   Balance sheet total (assets)   2,854 2,265 2,024 1,776 2,475 2,328 1,842 1,842   Net Debt   -1,341 -1,751 -1,344 -957 -1,225 -1,621 -1,842 -1,842     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   2,285 892 672 664 1,686 1,104 0.0 0.0   Gross profit growth   33.8% -60.9% -24.7% -1.1% 153.9% -34.5% -100.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -972.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,854 2,265 2,024 1,776 2,475 2,328 1,842 1,842   Balance sheet change%   32.1% -20.7% -10.6% -12.3% 39.4% -6.0% -20.9% 0.0%   Added value   2,284.8 129.3 -95.8 -172.3 866.4 291.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 -548 -12 -12 221 -485 -298 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 -1.0 -2.0 1.0 2.0 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 (%)   56.1% 13.8% -15.2% -26.8% 51.0% 18.0% 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 %   51.1% 4.8% -4.7% -9.4% 40.5% 9.0% 0.0% 0.0%   ROI %   75.5% 6.1% -5.4% -10.7% 47.4% 10.2% 0.0% 0.0%   ROE %   58.6% 2.6% -5.0% -9.3% 38.0% 6.4% 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 %   72.5% 88.5% 88.3% 85.6% 84.3% 90.3% 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, %   -102.2% -1,354.4% 1,402.4% 555.2% -125.4% -555.6% 0.0% 0.0%   Gearing %   0.2% 0.1% 0.3% 0.4% 1.2% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   203.3% 590.4% 423.5% 171.6% 0.0% 41.3% 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   2.5 7.3 7.0 5.6 4.6 9.4 0.0 0.0   Current Ratio   2.4 6.9 7.0 5.6 4.6 9.4 0.0 0.0   Cash and cash equivalent   1,344.6 1,753.1 1,350.0 962.8 1,249.7 1,644.8 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   1,142.2 1,627.2 1,429.2 1,167.5 1,395.7 1,813.5 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   0 0 0 0 433 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 489 146 0 0   EBIT / employee   0 0 0 0 430 99 0 0   Net earnings / employee   0 0 0 0 342 67 0 0