CVR number 27745709
Industry 477800

"BRÆNDPUNKTET 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  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.3% 6.1% 3.7% 5.3% 11.5%  
Credit score (0-100)  56 38 50 42 20  
Credit rating  BBB BBB BBB BBB BB  
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  1,353 343 1,067 499 -523  
EBITDA  602 -170 700 456 -570  
EBIT  510 -364 518 343 -643  
Pre-tax profit (PTP)  375.9 -506.4 374.9 115.1 -690.8  
Net earnings  300.0 -442.4 270.5 126.3 -608.7  
Pre-tax profit without non-rec. items  376 -506 375 115 -691  
 
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  1,868 2,268 2,241 56.8 25.6  
Shareholders equity total  2,116 1,674 1,944 2,071 1,462  
Interest-bearing liabilities  4,177 4,014 3,671 1,297 699  
Balance sheet total (assets)  7,279 7,154 6,789 4,612 2,364  
Net Debt  4,177 4,014 3,670 1,297 699  
 
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  1,353 343 1,067 499 -523  
Gross profit growth  -0.4% -74.6% 211.0% -53.2% 0.0%  
Employees  2 1 1 0 0  
Employee growth %  0.0% -50.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  7,279 7,154 6,789 4,612 2,364  
Balance sheet change%  2.2% -1.7% -5.1% -32.1% -48.7%  
Added value  601.5 -170.2 700.3 524.6 -570.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -133 206 -209 -2,298 -103  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 -1.0 1.0 2.0 -1.0  

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 (%)  37.7% -106.2% 48.6% 68.6% 122.8%  
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 %  8.2% -4.2% 8.2% 7.7% -16.9%  
ROI %  9.3% -5.0% 10.1% 9.7% -21.3%  
ROE %  15.3% -23.3% 15.0% 6.3% -34.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  29.1% 23.4% 29.0% 44.9% 61.8%  
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, %  694.3% -2,357.9% 524.1% 284.3% -122.5%  
Gearing %  197.4% 239.8% 188.8% 62.6% 47.8%  
Net interest  0 0 0 0 0  
Financing costs %  4.9% 5.0% 5.1% 12.9% 10.2%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.2 1.4 0.3 0.7 1.1  
Current Ratio  4.9 3.0 1.9 1.6 1.9  
Cash and cash equivalent  0.5 0.5 0.4 0.0 0.5  

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  4,304.4 3,233.2 1,605.1 1,249.9 793.2  
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  301 -170 700 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  301 -170 700 0 0  
EBIT / employee  255 -364 518 0 0  
Net earnings / employee  150 -442 271 0 0