Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BROHUS EJENDOMME 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 2.1% 1.7% 1.8% 1.7% 1.6% 10.6% 10.6%   Credit score (0-100)   63 67 72 71 71 74 23 23   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.1 3.8 3.3 5.5 10.9 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   1,530 1,501 1,561 1,641 1,830 1,833 0.0 0.0   EBITDA   1,530 1,501 1,561 1,641 1,830 1,833 0.0 0.0   EBIT   1,153 1,125 1,167 1,233 1,414 1,401 0.0 0.0   Pre-tax profit (PTP)   880.4 840.4 979.8 1,771.3 1,060.6 1,149.9 0.0 0.0   Net earnings   686.7 655.5 764.3 1,381.0 827.2 897.0 0.0 0.0   Pre-tax profit without non-rec. items   880 840 980 1,771 1,061 1,150 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   12,350 11,974 12,448 12,040 12,202 11,770 0.0 0.0   Shareholders equity total   955 1,610 2,375 3,756 4,583 5,480 4,980 4,980   Interest-bearing liabilities   11,006 11,218 11,122 12,002 10,911 7,743 0.0 0.0   Balance sheet total (assets)   13,527 14,794 15,338 17,984 17,690 15,609 4,980 4,980   Net Debt   10,040 11,121 10,853 9,457 8,434 6,912 -4,980 -4,980     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   1,530 1,501 1,561 1,641 1,830 1,833 0.0 0.0   Gross profit growth   -13.5% -1.9% 4.0% 5.1% 11.5% 0.2% -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)   13,527 14,794 15,338 17,984 17,690 15,609 4,980 4,980   Balance sheet change%   -9.3% 9.4% 3.7% 17.3% -1.6% -11.8% -68.1% 0.0%   Added value   1,529.7 1,501.1 1,561.2 1,640.9 1,822.5 1,833.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -752 -752 80 -816 -254 -864 -11,770 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 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 (%)   75.4% 74.9% 74.7% 75.1% 77.3% 76.4% 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 %   8.2% 8.1% 8.4% 12.8% 9.2% 9.6% 0.0% 0.0%   ROI %   8.3% 8.3% 8.6% 13.2% 9.4% 9.8% 0.0% 0.0%   ROE %   112.3% 51.1% 38.4% 45.1% 19.8% 17.8% 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 %   7.1% 10.9% 15.5% 20.9% 25.9% 35.1% 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, %   656.3% 740.8% 695.2% 576.3% 460.9% 377.1% 0.0% 0.0%   Gearing %   1,152.5% 696.5% 468.4% 319.6% 238.1% 141.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.8% 2.6% 3.2% 5.0% 4.8% 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   0.2 0.6 0.6 1.1 1.3 2.5 0.0 0.0   Current Ratio   0.2 0.6 0.6 1.1 1.3 2.5 0.0 0.0   Cash and cash equivalent   966.1 97.0 269.4 2,545.5 2,476.8 830.7 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   -3,927.1 -1,996.2 -1,977.2 602.2 1,224.2 2,283.0 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