Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRENDERUP EJENDOMSSELSKAB A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   12.7% 3.0% 2.7% 2.9% 2.0% 1.9% 10.2% 10.2%   Credit score (0-100)   19 57 59 58 67 71 24 24   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 4.2 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   -81.7 498 121 601 545 691 0.0 0.0   EBITDA   -81.7 498 121 601 545 691 0.0 0.0   EBIT   -81.7 498 121 374 586 818 0.0 0.0   Pre-tax profit (PTP)   -103.8 470.8 20.5 100.4 256.5 1.4 0.0 0.0   Net earnings   -80.9 367.2 16.0 78.3 200.1 1.1 0.0 0.0   Pre-tax profit without non-rec. items   -104 471 20.5 100 257 1.4 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   0.0 2,382 13,546 13,319 18,547 33,545 0.0 0.0   Shareholders equity total   829 1,196 1,212 1,291 1,491 11,461 1,461 1,461   Interest-bearing liabilities   1,097 1,600 12,913 11,961 16,739 22,069 0.0 0.0   Balance sheet total (assets)   1,944 3,155 14,675 13,733 18,653 34,334 1,461 1,461   Net Debt   1,088 834 11,819 11,598 16,673 21,318 -1,461 -1,461     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   -81.7 498 121 601 545 691 0.0 0.0   Gross profit growth   -39.1% 0.0% -75.7% 396.9% -9.3% 26.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,944 3,155 14,675 13,733 18,653 34,334 1,461 1,461   Balance sheet change%   0.1% 62.3% 365.1% -6.4% 35.8% 84.1% -95.7% 0.0%   Added value   -81.7 498.1 121.0 374.1 586.5 817.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,908 2,382 11,163 -227 5,229 14,998 -33,545 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   100.0% 100.0% 100.0% 62.2% 107.6% 118.3% 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 %   -4.2% 19.5% 1.4% 2.6% 3.7% 3.1% 0.0% 0.0%   ROI %   -4.2% 21.1% 1.4% 2.7% 3.8% 3.2% 0.0% 0.0%   ROE %   -9.3% 36.3% 1.3% 6.3% 14.4% 0.0% 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 %   42.7% 37.9% 8.3% 9.4% 8.0% 33.4% 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, %   -1,331.1% 167.4% 9,768.3% 1,928.9% 3,058.2% 3,083.0% 0.0% 0.0%   Gearing %   132.4% 133.7% 1,065.1% 926.8% 1,122.9% 192.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.4% 2.2% 2.4% 4.3% 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   0.0 0.4 0.3 0.1 0.0 0.1 0.0 0.0   Current Ratio   1.7 0.4 0.3 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   9.3 766.2 1,093.4 363.7 65.8 750.7 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   829.1 -1,186.1 -3,035.1 -2,985.0 -8,273.2 -13,564.2 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0