Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRINCK-THOMSEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 10.1% 3.2% 32.3% 22.8% 5.9% 17.2% 17.2%   Credit score (0-100)   64 26 57 1 3 39 8 9   Credit rating   BBB BB BBB C B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 -6,246 -1,988 337 337 337   Gross profit   -57.8 -32.0 0.0 -6,280 -2,024 323 0.0 0.0   EBITDA   -57.8 -32.0 -33.6 -6,280 -2,110 323 0.0 0.0   EBIT   -57.8 -32.0 -33.6 -6,280 -2,110 323 0.0 0.0   Pre-tax profit (PTP)   686.6 -5,508.7 -147.8 -6,349.9 -810.9 323.0 0.0 0.0   Net earnings   722.5 -5,519.7 -91.5 -6,347.1 -714.4 323.0 0.0 0.0   Pre-tax profit without non-rec. items   687 -5,509 -148 -6,350 -811 323 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,648 4,129 4,037 -2,310 -1,543 -1,220 -1,420 -1,420   Interest-bearing liabilities   3,568 3,682 3,823 3,955 1,970 1,984 1,420 1,420   Balance sheet total (assets)   14,166 9,892 10,170 4,121 442 779 0.0 0.0   Net Debt   3,567 3,682 3,823 3,955 1,970 1,984 1,420 1,420     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 -6,246 -1,988 337 337 337   Net sales growth   0.0% 0.0% 0.0% 0.0% -68.2% -116.9% 0.0% 0.0%   Gross profit   -57.8 -32.0 0.0 -6,280 -2,024 323 0.0 0.0   Gross profit growth   0.0% 44.7% 0.0% 0.0% 67.8% 0.0% -100.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   14,166 9,892 10,170 4,121 442 779 0 0   Balance sheet change%   0.0% -30.2% 2.8% -59.5% -89.3% 76.1% -100.0% 0.0%   Added value   -57.8 -32.0 -33.6 -6,280.4 -2,110.2 323.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 100.5% 106.1% 96.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 100.5% 106.1% 96.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 96.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 0.0% 100.0% 104.3% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 101.6% 35.9% 96.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 101.6% 35.9% 96.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 101.7% 40.8% 96.0% 0.0% 0.0%   ROA %   5.8% -44.7% -0.1% -75.7% -16.9% 16.2% 0.0% 0.0%   ROI %   6.2% -48.6% -0.1% -86.1% -19.3% 16.3% 0.0% 0.0%   ROE %   7.5% -80.1% -2.2% -155.6% -31.3% 52.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   68.1% 41.7% 39.7% -35.9% -77.7% -61.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -79.4% -99.8% 593.7% 421.7% 421.7%   Relative net indebtedness %   0.0% 0.0% 0.0% -79.4% -99.8% 593.7% 421.7% 421.7%   Net int. bear. debt to EBITDA, %   -6,168.5% -11,514.5% -11,394.1% -63.0% -93.3% 613.8% 0.0% 0.0%   Gearing %   37.0% 89.2% 94.7% -171.2% -127.7% -162.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 3.7% 3.7% 1.8% 3.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 0.0 160.2 151.9 407.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% -1.4% -4.9% 28.7% 0.0% 0.0%   Net working capital   -4,479.0 -4,657.7 -4,773.3 -4,874.2 -1,888.4 -1,902.0 -709.8 -709.8   Net working capital %   0.0% 0.0% 0.0% 78.0% 95.0% -565.0% -210.9% -210.9%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -32 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -32 0 0 0 0 0 0   EBIT / employee   0 -32 0 0 0 0 0 0   Net earnings / employee   0 -5,520 0 0 0 0 0 0