Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRO KOMMUNIKATION A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.7% 5.0% 5.8% 5.9% 8.2% 5.7% 13.7% 13.7%   Credit score (0-100)   47 44 38 38 29 40 16 16   Credit rating   BBB BBB BBB BBB BB 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   14,645 16,248 16,115 15,349 14,966 15,404 0.0 0.0   EBITDA   -293 2,546 1,101 -1,510 -260 896 0.0 0.0   EBIT   -706 2,156 704 -1,819 -481 735 0.0 0.0   Pre-tax profit (PTP)   -733.9 2,137.6 684.9 -1,879.5 -580.1 564.9 0.0 0.0   Net earnings   -585.4 1,660.5 565.8 -1,892.6 -580.1 564.9 0.0 0.0   Pre-tax profit without non-rec. items   -734 2,138 685 -1,879 -580 565 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   669 554 301 362 394 245 0.0 0.0   Shareholders equity total   2,582 4,119 3,685 793 712 1,277 677 677   Interest-bearing liabilities   745 46.4 14.8 789 530 1,991 0.0 0.0   Balance sheet total (assets)   10,322 13,800 14,771 7,798 5,550 8,136 677 677   Net Debt   -1,866 -1,413 -3,779 -1,753 441 124 -677 -677     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   14,645 16,248 16,115 15,349 14,966 15,404 0.0 0.0   Gross profit growth   11.5% 10.9% -0.8% -4.8% -2.5% 2.9% -100.0% 0.0%   Employees   26 0 26 26 25 20 0 0   Employee growth %   8.3% -100.0% 0.0% 0.0% -3.8% -20.0% -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)   10,322 13,800 14,771 7,798 5,550 8,136 677 677   Balance sheet change%   11.7% 33.7% 7.0% -47.2% -28.8% 46.6% -91.7% 0.0%   Added value   -293.5 2,546.3 1,101.0 -1,510.1 -172.2 896.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -702 -572 -715 -313 -222 -310 -245 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 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 (%)   -4.8% 13.3% 4.4% -11.9% -3.2% 4.8% 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 %   -7.2% 17.9% 4.9% -16.1% -7.2% 10.8% 0.0% 0.0%   ROI %   -18.1% 54.3% 17.9% -40.6% -14.8% 32.6% 0.0% 0.0%   ROE %   -18.2% 49.6% 14.5% -84.5% -77.1% 56.8% 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 %   35.6% 36.0% 28.0% 15.0% 13.6% 17.1% 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, %   635.9% -55.5% -343.2% 116.1% -169.4% 13.8% 0.0% 0.0%   Gearing %   28.9% 1.1% 0.4% 99.5% 74.4% 155.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 5.2% 65.0% 15.0% 15.1% 13.5% 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 1.5 8.6 1.2 1.7 0.0 0.0   Current Ratio   1.2 1.3 1.3 2.1 1.2 1.5 0.0 0.0   Cash and cash equivalent   2,611.6 1,459.2 3,793.8 2,541.9 89.6 1,867.0 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   1,716.1 3,012.2 2,869.8 3,656.5 651.4 2,501.0 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   -11 0 42 -58 -7 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 0 42 -58 -10 45 0 0   EBIT / employee   -27 0 27 -70 -19 37 0 0   Net earnings / employee   -23 0 22 -73 -23 28 0 0