Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brandstrup og Nyegaard 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.2% 1.9% 1.7% 1.8% 1.8% 1.4% 8.3% 8.3%   Credit score (0-100)   67 71 72 71 71 77 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 1.7 9.6 4.6 5.9 58.2 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   446 725 1,066 2,433 2,096 2,223 0.0 0.0   EBITDA   433 696 1,034 2,406 2,098 2,223 0.0 0.0   EBIT   448 2,317 4,690 2,341 2,085 2,211 0.0 0.0   Pre-tax profit (PTP)   176.3 1,988.0 4,269.5 1,559.7 1,186.7 1,228.7 0.0 0.0   Net earnings   5.3 1,785.6 3,094.0 1,215.3 925.0 958.2 0.0 0.0   Pre-tax profit without non-rec. items   176 1,988 4,269 1,560 1,187 1,229 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   15,615 21,908 33,710 35,348 34,841 34,828 0.0 0.0   Shareholders equity total   2,130 3,916 6,784 7,530 8,455 9,414 8,874 8,874   Interest-bearing liabilities   8,516 13,894 16,268 24,230 23,266 21,901 0.0 0.0   Balance sheet total (assets)   15,686 21,956 33,768 35,394 34,856 34,853 8,874 8,874   Net Debt   8,444 13,851 16,223 24,201 23,259 21,901 -8,874 -8,874     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   446 725 1,066 2,433 2,096 2,223 0.0 0.0   Gross profit growth   88.7% 62.6% 47.0% 128.3% -13.9% 6.1% -100.0% 0.0%   Employees   1 2 2 2 1 1 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% -50.0% 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)   15,686 21,956 33,768 35,394 34,856 34,853 8,874 8,874   Balance sheet change%   42.3% 40.0% 53.8% 4.8% -1.5% -0.0% -74.5% 0.0%   Added value   466.7 2,336.4 4,719.0 2,372.7 2,116.7 2,223.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,912 6,275 11,773 1,606 -520 -26 -34,828 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 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 (%)   100.4% 319.7% 440.1% 96.2% 99.5% 99.4% 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 %   3.4% 12.3% 16.8% 6.8% 5.9% 6.3% 0.0% 0.0%   ROI %   3.5% 12.7% 17.3% 7.0% 6.2% 6.7% 0.0% 0.0%   ROE %   0.2% 59.1% 57.8% 17.0% 11.6% 10.7% 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 %   13.6% 17.8% 20.1% 21.3% 24.3% 27.0% 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, %   1,949.8% 1,990.8% 1,568.6% 1,005.9% 1,108.9% 985.0% 0.0% 0.0%   Gearing %   399.7% 354.8% 239.8% 321.8% 275.2% 232.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.9% 2.8% 3.9% 3.8% 4.3% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   71.3 42.6 45.7 28.6 7.5 0.0 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   -907.8 -1,367.0 -1,632.8 -3,589.7 -2,873.9 -2,045.0 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   467 1,168 2,360 1,186 2,117 2,223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   433 348 517 1,203 2,098 2,223 0 0   EBIT / employee   448 1,159 2,345 1,170 2,085 2,211 0 0   Net earnings / employee   5 893 1,547 608 925 958 0 0