Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRANDBOARD 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.2% 17.5% 12.5% 7.2% 6.5% 5.8% 12.0% 12.0%   Credit score (0-100)   28 10 18 32 36 39 20 20   Credit rating   BB B BB 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   2,079 1,866 1,699 2,458 3,279 3,682 0.0 0.0   EBITDA   -3.0 -190 864 693 1,018 1,131 0.0 0.0   EBIT   -293 -480 636 603 877 955 0.0 0.0   Pre-tax profit (PTP)   -317.0 -540.0 666.0 603.0 870.0 930.2 0.0 0.0   Net earnings   -247.0 -422.0 519.0 470.0 673.0 717.6 0.0 0.0   Pre-tax profit without non-rec. items   -317 -540 666 603 870 930 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   937 729 502 524 850 725 0.0 0.0   Shareholders equity total   842 420 939 1,409 1,582 1,800 1,459 1,459   Interest-bearing liabilities   1,069 541 441 621 221 40.1 0.0 0.0   Balance sheet total (assets)   4,145 4,244 4,669 5,118 5,348 5,301 1,459 1,459   Net Debt   1,069 541 441 621 221 -98.4 -1,459 -1,459     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   2,079 1,866 1,699 2,458 3,279 3,682 0.0 0.0   Gross profit growth   -21.1% -10.2% -8.9% 44.7% 33.4% 12.3% -100.0% 0.0%   Employees   6 5 3 4 4 5 0 0   Employee growth %   20.0% -16.7% -40.0% 33.3% 0.0% 25.0% -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)   4,145 4,244 4,669 5,118 5,348 5,301 1,459 1,459   Balance sheet change%   48.9% 2.4% 10.0% 9.6% 4.5% -0.9% -72.5% 0.0%   Added value   -3.0 -190.0 864.0 693.0 967.0 1,130.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   138 -498 -455 -68 185 -301 -725 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 1.0 2.0 3.0 4.0 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 (%)   -14.1% -25.7% 37.4% 24.5% 26.7% 25.9% 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 %   -6.1% -9.1% 16.9% 13.9% 18.2% 19.4% 0.0% 0.0%   ROI %   -11.4% -20.4% 48.5% 32.4% 44.3% 55.8% 0.0% 0.0%   ROE %   -25.6% -66.9% 76.4% 40.0% 45.0% 42.4% 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 %   20.3% 9.9% 20.1% 27.5% 29.6% 33.9% 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, %   -35,633.3% -284.7% 51.0% 89.6% 21.7% -8.7% 0.0% 0.0%   Gearing %   127.0% 128.8% 47.0% 44.1% 14.0% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.2% 19.8% 17.3% 14.1% 19.2% 79.8% 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   1.0 1.0 1.2 1.4 1.4 1.5 0.0 0.0   Current Ratio   1.1 1.0 1.2 1.4 1.4 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 138.5 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   350.0 105.0 779.0 1,317.0 1,367.0 1,597.4 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   -1 -38 288 173 242 226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 -38 288 173 255 226 0 0   EBIT / employee   -49 -96 212 151 219 191 0 0   Net earnings / employee   -41 -84 173 118 168 144 0 0