Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆNDERIET ENGHAVEN A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 3.4% 2.5% 1.7% 3.0% 4.1% 10.7% 10.6%   Credit score (0-100)   72 55 62 71 57 42 5 5   Credit rating   BBB BB BBB BBB BB BB B B   Credit limit (kDKK)   0.6 0.0 0.0 2.2 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   706 689 735 808 536 385 0.0 0.0   EBITDA   245 128 263 403 98.0 -135 0.0 0.0   EBIT   162 43.3 177 310 7.0 -249 0.0 0.0   Pre-tax profit (PTP)   158.3 38.3 176.9 308.8 5.0 -244.5 0.0 0.0   Net earnings   123.0 29.6 137.9 240.9 3.0 -190.9 0.0 0.0   Pre-tax profit without non-rec. items   158 38.3 177 309 5.0 -245 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   499 480 436 580 851 738 0.0 0.0   Shareholders equity total   1,615 1,644 1,782 2,013 2,016 1,825 1,197 1,197   Interest-bearing liabilities   0.0 1.8 4.5 40.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,804 2,192 2,268 2,410 2,348 1,981 1,197 1,197   Net Debt   -89.8 -15.5 -1.0 -6.0 -11.0 -388 -1,197 -1,197     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   706 689 735 808 536 385 0.0 0.0   Gross profit growth   -4.5% -2.5% 6.7% 9.9% -33.6% -28.1% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   1,804 2,192 2,268 2,410 2,348 1,981 1,197 1,197   Balance sheet change%   -4.5% 21.5% 3.5% 6.2% -2.6% -15.6% -39.6% 0.0%   Added value   245.2 128.1 263.1 402.8 99.8 -134.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -103 -130 51 180 -227 -738 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   22.9% 6.3% 24.1% 38.4% 1.3% -64.6% 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 %   8.8% 2.2% 8.0% 13.3% 0.3% -11.3% 0.0% 0.0%   ROI %   10.1% 2.6% 10.1% 15.6% 0.3% -12.3% 0.0% 0.0%   ROE %   7.9% 1.8% 8.1% 12.7% 0.1% -9.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   89.5% 75.0% 78.6% 83.5% 85.9% 92.1% 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, %   -36.6% -12.1% -0.4% -1.5% -11.2% 287.4% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.2% 2.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 536.0% 66.8% 5.5% 9.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   5.7 2.6 3.3 3.8 3.7 5.6 0.0 0.0   Current Ratio   9.2 3.4 4.2 6.0 6.2 10.5 0.0 0.0   Cash and cash equivalent   89.8 17.3 5.5 46.6 11.0 387.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   1,163.6 1,213.2 1,398.1 1,522.0 1,256.0 1,125.0 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 64 132 201 50 -67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 64 132 201 49 -67 0 0   EBIT / employee   0 22 88 155 4 -124 0 0   Net earnings / employee   0 15 69 120 2 -95 0 0