Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brüning Group Danmark 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   3.1% 3.3% 2.2% 4.3% 2.5% 3.4% 6.5% 6.5%   Credit score (0-100)   58 56 65 46 62 53 37 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.3 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,383 2,828 4,391 1,484 2,918 4,565 0.0 0.0   EBITDA   1,035 1,795 2,810 -688 1,061 2,526 0.0 0.0   EBIT   1,035 1,795 2,810 -688 1,061 2,526 0.0 0.0   Pre-tax profit (PTP)   915.0 1,731.4 2,845.7 -758.8 1,053.3 2,512.4 0.0 0.0   Net earnings   915.0 1,948.5 2,217.7 -600.8 806.8 1,939.5 0.0 0.0   Pre-tax profit without non-rec. items   915 1,731 2,846 -759 1,053 2,512 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,350 3,299 5,516 4,915 5,722 7,662 7,609 7,609   Interest-bearing liabilities   2,713 12,757 6,847 4,285 2,289 4,441 0.0 0.0   Balance sheet total (assets)   6,865 22,391 23,705 20,419 19,536 27,818 7,609 7,609   Net Debt   412 8,946 2,130 -1,932 -2,629 4,127 -7,609 -7,609     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,383 2,828 4,391 1,484 2,918 4,565 0.0 0.0   Gross profit growth   0.0% 104.5% 55.2% -66.2% 96.6% 56.5% -100.0% 0.0%   Employees   1 2 4 5 4 4 0 0   Employee growth %   -66.7% 100.0% 100.0% 25.0% -20.0% 0.0% -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)   6,865 22,391 23,705 20,419 19,536 27,818 7,609 7,609   Balance sheet change%   34.1% 226.2% 5.9% -13.9% -4.3% 42.4% -72.6% 0.0%   Added value   1,035.0 1,795.4 2,810.1 -688.0 1,060.8 2,526.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   74.8% 63.5% 64.0% -46.4% 36.4% 55.3% 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 %   17.9% 12.5% 12.5% -3.1% 5.4% 11.1% 0.0% 0.0%   ROI %   30.0% 18.1% 20.2% -6.4% 12.5% 26.2% 0.0% 0.0%   ROE %   102.5% 83.8% 50.3% -11.5% 15.2% 29.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   19.7% 14.7% 23.3% 24.1% 29.3% 27.5% 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, %   39.8% 498.3% 75.8% 280.9% -247.9% 163.4% 0.0% 0.0%   Gearing %   201.0% 386.7% 124.1% 87.2% 40.0% 58.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 1.2% 0.3% 1.3% 0.8% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.9 0.9 1.3 1.4 1.4 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.3 1.4 1.4 0.0 0.0   Cash and cash equivalent   2,301.0 3,811.8 4,716.4 6,217.5 4,917.9 314.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,269.0 3,216.7 5,365.3 4,663.2 5,674.6 7,568.1 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,035 898 703 -138 265 632 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,035 898 703 -138 265 632 0 0   EBIT / employee   1,035 898 703 -138 265 632 0 0   Net earnings / employee   915 974 554 -120 202 485 0 0