Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bruun Knudsen 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.8% 3.6% 3.7% 3.4% 3.4% 2.0% 11.4% 11.4%   Credit score (0-100)   52 52 50 54 53 68 21 21   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 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   326 220 205 337 353 432 0.0 0.0   EBITDA   326 220 205 337 353 432 0.0 0.0   EBIT   282 191 176 172 96.8 1,026 0.0 0.0   Pre-tax profit (PTP)   155.2 107.7 91.9 54.2 -148.4 747.6 0.0 0.0   Net earnings   120.2 103.2 70.8 41.4 -172.3 638.7 0.0 0.0   Pre-tax profit without non-rec. items   155 108 91.9 54.2 -148 748 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   4,414 4,414 4,414 10,529 10,500 11,100 0.0 0.0   Shareholders equity total   204 260 354 518 346 985 935 935   Interest-bearing liabilities   4,146 4,127 4,032 9,818 9,880 9,860 0.0 0.0   Balance sheet total (assets)   4,446 4,494 4,492 10,547 10,502 11,147 935 935   Net Debt   4,114 4,047 3,955 9,802 9,880 9,812 -935 -935     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   326 220 205 337 353 432 0.0 0.0   Gross profit growth   0.0% -32.5% -7.1% 64.6% 4.9% 22.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   4,446 4,494 4,492 10,547 10,502 11,147 935 935   Balance sheet change%   0.0% 1.1% -0.0% 134.8% -0.4% 6.1% -91.6% 0.0%   Added value   326.0 220.1 204.6 178.2 103.3 1,032.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,336 -18 -29 6,210 -115 594 -11,100 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 (%)   86.6% 86.8% 85.8% 51.0% 27.4% 237.2% 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 %   6.4% 4.3% 3.9% 2.3% 0.9% 9.5% 0.0% 0.0%   ROI %   6.5% 4.4% 4.0% 2.3% 0.9% 9.7% 0.0% 0.0%   ROE %   58.9% 44.5% 23.1% 9.5% -39.9% 96.0% 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 %   4.6% 5.8% 7.9% 4.9% 3.3% 8.8% 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, %   1,262.0% 1,838.9% 1,933.4% 2,911.5% 2,797.5% 2,268.7% 0.0% 0.0%   Gearing %   2,030.5% 1,586.8% 1,140.4% 1,893.7% 2,854.4% 1,001.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 2.0% 2.0% 1.7% 2.5% 2.8% 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   0.2 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   31.9 79.3 77.2 15.6 0.0 47.4 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   -134.5 -1,072.5 -1,107.1 -3,876.8 -4,126.8 -4,170.8 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   326 220 205 178 103 1,032 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   326 220 205 337 353 432 0 0   EBIT / employee   282 191 176 172 97 1,026 0 0   Net earnings / employee   120 103 71 41 -172 639 0 0