Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUHN CONSULT 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 2019/9 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.6% 1.7% 2.0% 2.0% 3.1% 8.6% 8.4%   Credit score (0-100)   79 75 71 68 67 57 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   66.7 23.0 7.9 1.1 1.3 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   791 916 900 399 228 90.4 0.0 0.0   EBITDA   378 447 497 196 107 -29.6 0.0 0.0   EBIT   314 398 411 152 90.8 -45.6 0.0 0.0   Pre-tax profit (PTP)   534.6 654.6 1,130.5 182.7 260.0 -48.0 0.0 0.0   Net earnings   421.2 755.9 804.6 202.6 199.3 -134.6 0.0 0.0   Pre-tax profit without non-rec. items   535 655 1,130 183 260 -48.0 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   1,806 1,880 1,812 1,650 1,634 1,618 0.0 0.0   Shareholders equity total   8,350 8,756 9,504 9,707 9,788 9,353 8,727 8,727   Interest-bearing liabilities   1,226 5,010 2,482 1,424 1,089 4,431 0.0 0.0   Balance sheet total (assets)   9,791 14,220 12,721 11,381 10,894 13,922 8,727 8,727   Net Debt   -1,465 4,749 2,274 1,135 937 4,350 -8,727 -8,727     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   791 916 900 399 228 90.4 0.0 0.0   Gross profit growth   -9.3% 15.8% -1.7% -55.7% -42.9% -60.4% -100.0% 0.0%   Employees   1 1 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   9,791 14,220 12,721 11,381 10,894 13,922 8,727 8,727   Balance sheet change%   -15.4% 45.2% -10.5% -10.5% -4.3% 27.8% -37.3% 0.0%   Added value   377.5 447.1 497.3 195.6 134.7 -29.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   32 25 -154 -206 -32 -32 -1,618 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   39.7% 43.5% 45.7% 38.0% 39.8% -50.5% 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 %   5.6% 18.9% 14.7% 7.3% 4.8% 3.3% 0.0% 0.0%   ROI %   5.8% 19.5% 15.4% 7.6% 4.9% 3.4% 0.0% 0.0%   ROE %   5.1% 8.8% 8.8% 2.1% 2.0% -1.4% 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 %   85.3% 61.6% 74.7% 85.3% 89.9% 67.2% 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, %   -388.2% 1,062.3% 457.3% 580.5% 877.1% -14,692.1% 0.0% 0.0%   Gearing %   14.7% 57.2% 26.1% 14.7% 11.1% 47.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 51.8% 22.8% 35.6% 22.3% 16.7% 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   6.1 0.1 0.2 0.4 0.7 0.0 0.0 0.0   Current Ratio   6.1 0.1 0.2 0.4 0.7 0.0 0.0 0.0   Cash and cash equivalent   2,691.4 260.7 207.8 288.2 152.6 81.1 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   2,516.5 -3,989.6 -1,853.6 -480.9 -75.6 -3,651.7 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   378 447 497 0 0 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   378 447 497 0 0 -30 0 0   EBIT / employee   314 398 411 0 0 -46 0 0   Net earnings / employee   421 756 805 0 0 -135 0 0