Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brec Ejendom ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 1.5% 0.4%   Bankruptcy risk   22.6% 3.9% 3.3% 2.7% 6.0% 5.8% 20.4% 16.0%   Credit score (0-100)   4 51 54 59 38 39 5 12   Credit rating   B BBB BBB BBB BBB BBB B 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   329 30 60 143 29 0 0 0   Gross profit   133 20.0 39.2 110 6.0 -21.3 0.0 0.0   EBITDA   -53.5 13.4 30.9 97.9 -4.6 -28.8 0.0 0.0   EBIT   -53.5 13.4 30.9 97.9 -4.6 -28.8 0.0 0.0   Pre-tax profit (PTP)   -53.2 6.3 30.8 84.9 -16.1 -28.7 0.0 0.0   Net earnings   -53.2 6.5 30.8 82.4 -16.1 -28.7 0.0 0.0   Pre-tax profit without non-rec. items   -53.2 6.3 30.8 84.9 -16.1 -28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 506 506 506 506 566 0.0 0.0   Shareholders equity total   181 187 218 300 227 198 -1.5 -1.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 1.5 1.5   Balance sheet total (assets)   196 525 545 586 512 569 0.0 0.0   Net Debt   -175 -17.8 -30.3 -73.4 -2.0 -0.1 1.5 1.5     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   329 30 60 143 29 0 0 0   Net sales growth   -80.9% -90.9% 100.0% 139.0% -79.6% -100.0% 0.0% 0.0%   Gross profit   133 20.0 39.2 110 6.0 -21.3 0.0 0.0   Gross profit growth   -85.0% -85.0% 95.9% 179.3% -94.5% 0.0% 0.0% 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)   196 525 545 586 512 569 0 0   Balance sheet change%   -51.3% 167.7% 3.8% 7.5% -12.5% 11.0% -100.0% 0.0%   Added value   -53.5 13.4 30.9 97.9 -4.6 -28.8 0.0 0.0   Added value %   -16.3% 44.5% 51.6% 68.3% -15.7% 0.0% 0.0% 0.0%   Investments   -228 506 0 0 0 60 -566 0   Net sales trend   -2.0 -3.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -16.3% 44.5% 51.6% 68.3% -15.7% 0.0% 0.0% 0.0%   EBIT %   -16.3% 44.5% 51.6% 68.3% -15.7% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -40.1% 66.7% 78.8% 89.3% -76.2% 135.0% 0.0% 0.0%   Net Earnings %   -16.2% 21.6% 51.3% 57.5% -55.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -16.2% 21.6% 51.3% 57.5% -55.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -16.2% 20.9% 51.3% 59.2% -55.0% 0.0% 0.0% 0.0%   ROA %   -17.4% 3.7% 8.4% 17.3% -0.8% -5.3% 0.0% 0.0%   ROI %   -25.2% 7.3% 22.1% 37.8% -1.7% -13.5% 0.0% 0.0%   ROE %   -25.7% 3.5% 15.2% 31.8% -6.1% -13.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   92.2% 35.7% 40.0% 51.3% 44.4% 34.9% -100.0% -100.0%   Relative indebtedness %   4.6% 1,125.1% 544.3% 198.8% 974.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -48.5% 1,065.7% 493.8% 147.6% 967.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   327.0% -133.4% -98.1% -74.9% 42.5% 0.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   12.8 0.1 0.1 0.3 0.0 0.0 0.0 0.0   Current Ratio   12.8 0.1 0.1 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   174.9 17.8 30.3 73.4 2.0 0.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   2.1 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 %   59.6% 63.1% 64.6% 55.5% 21.2% 0.0% 0.0% 0.0%   Net working capital   180.8 -318.6 -287.8 -205.4 -278.7 -367.8 -0.8 -0.8   Net working capital %   55.0% -1,062.0% -479.7% -143.2% -952.8% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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