Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BREDNING 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% 0.3% 0.3%   Bankruptcy risk   2.5% 2.2% 2.3% 2.3% 1.9% 1.9% 11.4% 11.4%   Credit score (0-100)   64 68 65 63 70 69 21 21   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 0.3 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   217 261 248 203 244 251 0.0 0.0   EBITDA   217 261 248 203 244 251 0.0 0.0   EBIT   180 223 209 165 206 213 0.0 0.0   Pre-tax profit (PTP)   90.6 134.9 119.7 102.8 148.4 151.2 0.0 0.0   Net earnings   70.9 105.4 93.6 79.9 115.7 120.4 0.0 0.0   Pre-tax profit without non-rec. items   90.6 135 120 103 148 151 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   2,673 2,692 2,653 2,615 2,577 2,539 0.0 0.0   Shareholders equity total   457 562 656 736 851 972 847 847   Interest-bearing liabilities   2,561 2,498 2,347 2,173 1,999 1,875 0.0 0.0   Balance sheet total (assets)   3,094 3,152 3,107 3,049 2,974 3,030 847 847   Net Debt   2,549 2,449 2,296 2,138 1,999 1,790 -847 -847     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   217 261 248 203 244 251 0.0 0.0   Gross profit growth   -6.6% 20.3% -5.1% -17.9% 20.2% 2.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,094 3,152 3,107 3,049 2,974 3,030 847 847   Balance sheet change%   -1.5% 1.9% -1.4% -1.9% -2.5% 1.9% -72.1% 0.0%   Added value   216.8 260.9 247.7 203.2 244.3 251.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -75 -19 -77 -76 -76 -76 -2,539 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  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 (%)   82.8% 85.4% 84.5% 81.3% 84.5% 84.9% 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 %   6.0% 7.4% 7.0% 5.6% 7.1% 7.6% 0.0% 0.0%   ROI %   6.1% 7.6% 7.1% 5.8% 7.3% 7.9% 0.0% 0.0%   ROE %   16.8% 20.7% 15.4% 11.5% 14.6% 13.2% 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 %   14.8% 17.8% 21.1% 24.1% 28.6% 32.1% 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, %   1,175.7% 938.5% 927.1% 1,051.9% 818.1% 712.9% 0.0% 0.0%   Gearing %   560.9% 444.5% 358.0% 295.4% 234.8% 193.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.8% 4.0% 3.1% 3.2% 4.0% 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   0.4 0.4 0.4 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.4 0.4 0.4 0.4 0.3 0.3 0.0 0.0   Cash and cash equivalent   12.0 49.5 51.1 35.0 0.0 84.9 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   -554.9 -640.0 -711.0 -773.6 -806.5 -940.7 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   217 261 248 203 244 251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 261 248 203 244 251 0 0   EBIT / employee   180 223 209 165 206 213 0 0   Net earnings / employee   71 105 94 80 116 120 0 0