Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brix Smedeforretning 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 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   3.9% 5.7% 2.5% 5.9% 1.9% 2.4% 10.0% 9.8%   Credit score (0-100)   51 40 60 39 69 64 24 25   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.3 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 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,750 3,153 3,716 2,888 4,600 3,857 0.0 0.0   EBITDA   665 317 842 160 1,213 641 0.0 0.0   EBIT   532 158 692 48.2 834 518 0.0 0.0   Pre-tax profit (PTP)   477.1 112.4 662.9 33.0 815.1 514.6 0.0 0.0   Net earnings   375.2 90.2 510.7 25.4 624.4 396.7 0.0 0.0   Pre-tax profit without non-rec. items   477 112 663 33.0 815 515 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,296 1,176 1,105 1,051 1,251 1,128 0.0 0.0   Shareholders equity total   592 682 1,193 1,218 1,843 1,639 1,339 1,339   Interest-bearing liabilities   1,760 1,328 845 858 875 1,301 0.0 0.0   Balance sheet total (assets)   3,452 3,639 3,354 3,765 4,237 4,192 1,339 1,339   Net Debt   1,085 495 451 792 -572 1,030 -1,339 -1,339     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 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   3,750 3,153 3,716 2,888 4,600 3,857 0.0 0.0   Gross profit growth   0.0% -15.9% 17.9% -22.3% 59.3% -16.2% -100.0% 0.0%   Employees   7 11 10 7 9 8 0 0   Employee growth %   0.0% 57.1% -9.1% -30.0% 28.6% -11.1% -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)   3,452 3,639 3,354 3,765 4,237 4,192 1,339 1,339   Balance sheet change%   0.0% 5.4% -7.8% 12.3% 12.5% -1.1% -68.0% 0.0%   Added value   665.4 316.9 841.7 160.1 946.1 641.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,634 -357 -299 -224 -434 -246 -1,128 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   14.2% 5.0% 18.6% 1.7% 18.1% 13.4% 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 %   15.6% 4.5% 19.8% 1.4% 21.0% 12.9% 0.0% 0.0%   ROI %   21.9% 6.9% 32.9% 2.3% 34.8% 19.2% 0.0% 0.0%   ROE %   63.4% 14.2% 54.5% 2.1% 40.8% 22.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   17.1% 18.8% 35.6% 32.4% 43.5% 39.1% 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, %   163.0% 156.2% 53.6% 494.3% -47.1% 160.6% 0.0% 0.0%   Gearing %   297.2% 194.6% 70.8% 70.4% 47.5% 79.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 3.0% 2.7% 1.8% 3.1% 2.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.7 0.9 0.9 1.4 1.2 0.0 0.0   Current Ratio   0.7 0.7 0.9 1.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   674.6 832.5 394.2 66.1 1,446.6 270.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 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   -717.1 -799.7 -159.2 -41.5 829.1 633.4 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 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   95 29 84 23 105 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 29 84 23 135 80 0 0   EBIT / employee   76 14 69 7 93 65 0 0   Net earnings / employee   54 8 51 4 69 50 0 0