Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brade Technic & Solutions 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 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   7.6% 7.0% 6.8% 9.0% 4.4% 2.5% 6.4% 6.2%   Credit score (0-100)   33 35 35 26 47 61 37 38   Credit rating   BB BBB BBB BB BBB BBB BBB BBB   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   0 0 0 0 0 0 0 0   Gross profit   1,738 1,591 3,258 3,571 5,227 7,436 0.0 0.0   EBITDA   348 206 1,084 625 964 790 0.0 0.0   EBIT   339 197 1,071 533 823 643 0.0 0.0   Pre-tax profit (PTP)   334.3 194.7 1,056.0 521.2 806.9 647.1 0.0 0.0   Net earnings   260.3 153.2 817.4 409.0 626.7 503.9 0.0 0.0   Pre-tax profit without non-rec. items   334 195 1,056 521 807 647 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   12.2 9.1 204 569 434 687 0.0 0.0   Shareholders equity total   310 213 1,031 690 1,317 1,820 1,770 1,770   Interest-bearing liabilities   6.2 331 15.4 109 623 163 0.0 0.0   Balance sheet total (assets)   889 983 3,795 3,488 4,051 3,532 1,770 1,770   Net Debt   -419 -156 -1,586 -262 16.2 -648 -1,729 -1,729     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   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   1,738 1,591 3,258 3,571 5,227 7,436 0.0 0.0   Gross profit growth   0.0% -8.5% 104.8% 9.6% 46.4% 42.2% -100.0% 0.0%   Employees   3 3 4 6 7 11 0 0   Employee growth %   0.0% 0.0% 33.3% 50.0% 16.7% 57.1% -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)   889 983 3,795 3,488 4,051 3,532 1,770 1,770   Balance sheet change%   0.0% 10.6% 286.1% -8.1% 16.1% -12.8% -49.9% 0.0%   Added value   347.8 206.2 1,084.1 624.7 915.3 790.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   37 -18 176 267 -240 94 -687 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 3.0 4.0 5.0 5.0 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 %   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 (%)   19.5% 12.4% 32.9% 14.9% 15.7% 8.6% 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 %   38.2% 21.1% 44.8% 14.6% 21.8% 17.1% 0.0% 0.0%   ROI %   107.4% 45.8% 133.6% 57.2% 59.7% 32.8% 0.0% 0.0%   ROE %   83.9% 58.5% 131.4% 47.5% 62.5% 32.1% 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 %   34.9% 21.7% 27.2% 21.3% 33.9% 51.8% 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, %   -120.6% -75.5% -146.3% -42.0% 1.7% -82.1% 0.0% 0.0%   Gearing %   2.0% 154.8% 1.5% 15.7% 47.3% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   186.0% 1.6% 8.8% 18.5% 4.5% 0.5% 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   1.3 1.1 1.3 1.1 1.4 1.7 0.0 0.0   Current Ratio   1.3 1.1 1.3 1.0 1.3 1.7 0.0 0.0   Cash and cash equivalent   425.7 486.2 1,601.6 370.9 607.0 810.9 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)   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   199.1 112.9 811.1 108.6 837.8 1,115.1 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 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   116 69 271 104 131 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 69 271 104 138 72 0 0   EBIT / employee   113 66 268 89 118 58 0 0   Net earnings / employee   87 51 204 68 90 46 0 0