Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRØDLØS MURERFORRETNING 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   6.7% 4.1% 2.3% 3.2% 3.2% 3.9% 16.1% 16.1%   Credit score (0-100)   37 49 63 55 54 50 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   765 765 994 1,046 1,000 1,286 0.0 0.0   EBITDA   122 95.9 305 231 208 475 0.0 0.0   EBIT   118 95.9 305 231 208 475 0.0 0.0   Pre-tax profit (PTP)   114.8 94.2 302.1 226.1 205.6 472.5 0.0 0.0   Net earnings   88.7 72.3 235.3 175.7 160.2 365.9 0.0 0.0   Pre-tax profit without non-rec. items   115 94.2 302 226 206 473 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   224 221 347 312 297 503 103 103   Interest-bearing liabilities   59.1 9.4 12.0 14.6 17.2 19.9 0.0 0.0   Balance sheet total (assets)   505 503 574 480 636 971 103 103   Net Debt   57.0 -148 -261 -219 -320 -180 -103 -103     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   765 765 994 1,046 1,000 1,286 0.0 0.0   Gross profit growth   14.3% -0.0% 30.0% 5.2% -4.4% 28.7% -100.0% 0.0%   Employees   2 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)   505 503 574 480 636 971 103 103   Balance sheet change%   83.2% -0.2% 13.9% -16.3% 32.5% 52.6% -89.4% 0.0%   Added value   122.1 95.9 304.7 230.6 208.3 475.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 0 0 0 0 0 0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   15.4% 12.5% 30.6% 22.0% 20.8% 36.9% 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 %   30.7% 19.3% 56.8% 43.9% 37.3% 59.1% 0.0% 0.0%   ROI %   56.5% 38.0% 103.9% 67.5% 64.9% 113.4% 0.0% 0.0%   ROE %   49.4% 32.5% 82.9% 53.4% 52.5% 91.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   44.4% 43.9% 60.4% 65.0% 46.7% 57.3% 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, %   46.7% -154.6% -85.8% -95.0% -153.6% -37.9% 0.0% 0.0%   Gearing %   26.4% 4.2% 3.5% 4.7% 5.8% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.0% 9.5% 36.5% 39.2% 16.8% 14.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.8 1.7 2.1 4.0 2.2 3.6 0.0 0.0   Current Ratio   1.8 1.8 2.1 4.1 2.2 2.7 0.0 0.0   Cash and cash equivalent   2.1 157.6 273.3 233.7 337.2 199.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   223.9 221.2 251.5 362.7 342.9 607.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   61 48 152 115 104 238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 48 152 115 104 238 0 0   EBIT / employee   59 48 152 115 104 238 0 0   Net earnings / employee   44 36 118 88 80 183 0 0