Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brdr. Clausen 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   6.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.9% 6.1% 2.7% 18.1% 20.4% 20.4%   Credit score (0-100)   0 0 46 40 61 8 4 5   Credit rating   N/A N/A BBB BBB BBB B B B   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)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 277 548 1,063 -63.1 0.0 0.0   EBITDA   0.0 0.0 247 156 682 -373 0.0 0.0   EBIT   0.0 0.0 198 60.8 586 -418 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 194.1 56.6 579.8 -419.8 0.0 0.0   Net earnings   0.0 0.0 151.2 43.5 452.1 -410.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 194 56.6 580 -420 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 426 348 252 63.8 0.0 0.0   Shareholders equity total   0.0 0.0 201 245 697 -114 -164 -164   Interest-bearing liabilities   0.0 0.0 133 104 61.4 40.1 164 164   Balance sheet total (assets)   0.0 0.0 663 526 1,058 161 0.0 0.0   Net Debt   0.0 0.0 -21.7 -4.1 -735 -48.1 164 164     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 277 548 1,063 -63.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 97.7% 93.8% 0.0% 0.0% 0.0%   Employees   0 0 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)   0 0 663 526 1,058 161 0 0   Balance sheet change%   0.0% 0.0% 0.0% -20.5% 100.9% -84.8% -100.0% 0.0%   Added value   0.0 0.0 247.4 156.4 682.0 -373.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 376 -173 -191 -233 -64 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 0.0% 71.4% 11.1% 55.2% 661.3% 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 %   0.0% 0.0% 29.9% 10.2% 74.0% -62.7% 0.0% 0.0%   ROI %   0.0% 0.0% 56.6% 17.0% 103.7% -103.4% 0.0% 0.0%   ROE %   0.0% 0.0% 75.1% 19.5% 96.1% -95.8% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 30.4% 46.5% 65.9% -41.4% -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, %   0.0% 0.0% -8.8% -2.6% -107.8% 12.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 66.0% 42.7% 8.8% -35.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.7% 3.5% 7.9% 4.3% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.6 0.7 2.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.7 2.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 154.6 108.6 796.9 88.2 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 -164.6 -62.9 453.7 -177.6 -81.9 -81.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 247 156 682 -373 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 247 156 682 -373 0 0   EBIT / employee   0 0 198 61 586 -418 0 0   Net earnings / employee   0 0 151 43 452 -411 0 0