Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brohøj 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   6.4% 6.3% 2.7% 2.4% 1.2% 1.1% 6.8% 6.8%   Credit score (0-100)   38 37 58 63 80 84 35 35   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 1.9 4,171.4 7,348.4 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   -83.6 -89.6 -195 -821 -15.5 506 0.0 0.0   EBITDA   -83.6 -89.6 -241 -1,436 -1,300 -746 0.0 0.0   EBIT   -106 -293 -481 -1,895 -2,013 -1,569 0.0 0.0   Pre-tax profit (PTP)   -106.4 -278.1 -479.7 -21,759.1 7,114.4 17,886.6 0.0 0.0   Net earnings   -83.0 -217.0 -374.2 -21,762.1 7,195.2 17,112.1 0.0 0.0   Pre-tax profit without non-rec. items   -106 -278 -480 -21,759 7,114 17,887 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   1,923 2,122 9,514 30,529 31,428 37,644 0.0 0.0   Shareholders equity total   2,917 2,700 18,326 168,074 174,819 189,331 184,591 184,591   Interest-bearing liabilities   751 797 0.0 26.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,678 3,779 18,700 168,594 175,246 189,882 184,591 184,591   Net Debt   732 682 -7,711 -129,892 -139,159 -148,854 -184,591 -184,591     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   -83.6 -89.6 -195 -821 -15.5 506 0.0 0.0   Gross profit growth   0.0% -7.1% -117.5% -321.3% 98.1% 0.0% -100.0% 0.0%   Employees   0 0 0 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   3,678 3,779 18,700 168,594 175,246 189,882 184,591 184,591   Balance sheet change%   0.0% 2.7% 394.9% 801.6% 3.9% 8.4% -2.8% 0.0%   Added value   -83.6 -89.6 -241.5 -1,436.3 -1,554.6 -746.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,901 -5 7,152 20,557 187 5,393 -37,644 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 2022/12 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 (%)   126.5% 327.2% 246.9% 230.9% 12,951.6% -310.0% 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 %   -2.9% -7.0% -4.0% 5.8% 4.7% 10.9% 0.0% 0.0%   ROI %   -2.9% -7.1% -4.0% 5.8% 4.7% 11.0% 0.0% 0.0%   ROE %   -2.8% -7.7% -3.6% -23.3% 4.2% 9.4% 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 %   79.3% 71.5% 98.0% 99.7% 99.8% 99.7% 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, %   -875.5% -761.0% 3,193.3% 9,043.4% 10,705.6% 19,949.7% 0.0% 0.0%   Gearing %   25.7% 29.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 2.0% 7.9% 206,391.3% 7,836.6% 0.0% 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   0.9 0.8 311.6 937.6 762.8 371.3 0.0 0.0   Current Ratio   0.9 0.8 311.6 937.6 762.8 367.5 0.0 0.0   Cash and cash equivalent   18.7 115.7 7,710.8 129,918.2 139,159.3 148,854.1 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   -90.1 -172.4 8,265.5 18,802.5 11,600.1 4,037.1 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  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   0 0 0 -1,436 -777 -373 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -1,436 -650 -373 0 0   EBIT / employee   0 0 0 -1,895 -1,006 -784 0 0   Net earnings / employee   0 0 0 -21,762 3,598 8,556 0 0