CVR number 38907034
Industry 43.9990 Other specialised construction activities n.e.c.

Bransson ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  6.1% 6.1% 6.1% 6.1% 6.1%  
Bankruptcy risk  19.6% 18.4% 12.5% 20.0% 19.3%  
Credit score (0-100)  7 7 17 5 6  
Credit rating  B B BB B B  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -12.9 21.1 73.4 -60.8 -99.0  
EBITDA  -12.9 21.1 73.4 -60.8 -99.0  
EBIT  -153 -132 -85.3 -220 -157  
Pre-tax profit (PTP)  -175.6 -154.0 -107.7 -264.3 -207.5  
Net earnings  -137.0 -120.1 -84.0 -206.2 -161.9  
Pre-tax profit without non-rec. items  -176 -154 -108 -264 -208  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  523 370 247 87.9 29.9  
Shareholders equity total  -455 -575 -659 -865 -1,027  
Interest-bearing liabilities  1,138 1,145 1,113 1,189 1,257  
Balance sheet total (assets)  728 646 535 386 295  
Net Debt  1,123 1,107 1,085 1,181 1,246  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -12.9 21.1 73.4 -60.8 -99.0  
Gross profit growth  94.7% 0.0% 247.0% 0.0% -62.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  728 646 535 386 295  
Balance sheet change%  14.6% -11.2% -17.2% -27.9% -23.6%  
Added value  -12.9 21.1 73.4 -60.8 -99.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -64 -306 -282 -317 -116  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 -5.0 -5.0 -5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  1,192.9% -623.0% -116.3% 360.8% 158.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -14.4% -11.0% -7.1% -18.0% -12.2%  
ROI %  -14.9% -11.5% -7.6% -19.1% -12.8%  
ROE %  -20.4% -17.5% -14.2% -44.8% -47.6%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -38.5% -47.1% -55.2% -69.2% -77.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -8,734.7% 5,233.1% 1,479.2% -1,940.4% -1,258.2%  
Gearing %  -250.0% -199.1% -168.8% -137.4% -122.4%  
Net interest  0 0 0 0 0  
Financing costs %  2.2% 2.0% 2.0% 3.9% 4.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.2 0.2 0.2 0.2 0.2  
Current Ratio  0.2 0.2 0.2 0.2 0.2  
Cash and cash equivalent  15.2 38.8 27.4 8.2 11.8  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -978.3 -945.5 -905.8 -953.3 -1,057.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0