Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUHN VVS OG BLIK 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   5.5% 3.8% 2.5% 3.5% 2.8% 3.7% 11.4% 11.2%   Credit score (0-100)   43 52 62 51 58 51 21 22   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   743 992 1,386 969 1,049 781 0.0 0.0   EBITDA   199 151 335 194 292 34.9 0.0 0.0   EBIT   94.0 39.4 260 137 258 25.1 0.0 0.0   Pre-tax profit (PTP)   71.2 12.9 230.6 113.6 239.1 7.2 0.0 0.0   Net earnings   54.6 8.5 180.1 87.5 186.3 7.5 0.0 0.0   Pre-tax profit without non-rec. items   71.2 12.9 231 114 239 7.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   793 731 655 598 564 554 0.0 0.0   Shareholders equity total   485 439 564 652 838 745 620 620   Interest-bearing liabilities   532 519 510 467 432 471 0.0 0.0   Balance sheet total (assets)   1,313 1,430 1,550 1,414 1,592 1,472 620 620   Net Debt   526 361 291 311 278 411 -620 -620     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   743 992 1,386 969 1,049 781 0.0 0.0   Gross profit growth   -7.3% 33.6% 39.7% -30.1% 8.3% -25.5% -100.0% 0.0%   Employees   1 0 2 2 2 2 0 0   Employee growth %   0.0% -100.0% 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)   1,313 1,430 1,550 1,414 1,592 1,472 620 620   Balance sheet change%   -11.2% 8.9% 8.4% -8.8% 12.6% -7.5% -57.9% 0.0%   Added value   199.0 150.6 335.5 194.3 314.7 34.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -210 -173 -152 -114 -69 -20 -554 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   12.7% 4.0% 18.7% 14.2% 24.6% 3.2% 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 %   7.0% 2.9% 17.4% 9.3% 17.2% 1.6% 0.0% 0.0%   ROI %   9.3% 4.0% 25.5% 12.5% 21.6% 2.0% 0.0% 0.0%   ROE %   10.9% 1.8% 35.9% 14.4% 25.0% 0.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.9% 30.7% 36.4% 46.1% 52.6% 50.6% 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, %   264.3% 239.8% 86.7% 159.8% 95.1% 1,177.6% 0.0% 0.0%   Gearing %   109.7% 118.2% 90.5% 71.6% 51.5% 63.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 5.0% 5.6% 4.9% 4.2% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.7 1.2 1.5 2.0 1.7 0.0 0.0   Current Ratio   1.6 1.3 1.9 2.6 2.8 2.4 0.0 0.0   Cash and cash equivalent   5.9 158.3 219.5 156.1 153.8 60.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   198.2 171.8 411.6 500.9 660.3 539.3 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   199 0 168 97 157 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   199 0 168 97 146 17 0 0   EBIT / employee   94 0 130 69 129 13 0 0   Net earnings / employee   55 0 90 44 93 4 0 0