Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRANDTS TÆPPER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   1.6% 1.3% 1.2% 1.4% 3.4% 3.0% 11.8% 11.8%   Credit score (0-100)   77 81 82 77 53 57 20 20   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   5.4 20.1 80.9 24.7 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   2,194 1,761 2,199 2,169 1,802 1,856 0.0 0.0   EBITDA   661 392 770 634 5.9 92.6 0.0 0.0   EBIT   576 337 696 566 -32.1 54.6 0.0 0.0   Pre-tax profit (PTP)   563.3 365.4 728.2 594.6 -10.6 82.4 0.0 0.0   Net earnings   574.6 379.4 686.8 549.1 -8.4 61.6 0.0 0.0   Pre-tax profit without non-rec. items   563 365 728 595 -10.6 82.4 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   112 62.1 183 120 82.3 44.3 0.0 0.0   Shareholders equity total   1,020 1,200 1,586 1,536 838 899 499 499   Interest-bearing liabilities   100 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,819 1,674 2,431 1,995 1,580 1,383 499 499   Net Debt   -510 -305 -1,228 -1,001 -607 -469 -499 -499     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   2,194 1,761 2,199 2,169 1,802 1,856 0.0 0.0   Gross profit growth   12.0% -19.7% 24.9% -1.4% -16.9% 3.0% -100.0% 0.0%   Employees   3 3 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 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)   1,819 1,674 2,431 1,995 1,580 1,383 499 499   Balance sheet change%   25.4% -8.0% 45.3% -18.0% -20.8% -12.5% -63.9% 0.0%   Added value   660.7 392.1 770.1 633.9 35.5 92.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -169 -109 43 -135 -76 -76 -44 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   26.3% 19.2% 31.7% 26.1% -1.8% 2.9% 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 %   35.2% 21.0% 35.6% 27.2% -0.3% 5.7% 0.0% 0.0%   ROI %   57.1% 31.4% 52.2% 38.6% -0.4% 9.7% 0.0% 0.0%   ROE %   71.1% 34.2% 49.3% 35.2% -0.7% 7.1% 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 %   56.1% 71.7% 65.3% 77.0% 53.0% 65.0% 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, %   -77.1% -77.8% -159.4% -158.0% -10,352.8% -506.2% 0.0% 0.0%   Gearing %   9.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 3.6% 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   1.4 2.0 1.9 2.7 1.2 1.4 0.0 0.0   Current Ratio   2.3 3.3 2.6 3.9 1.9 2.6 0.0 0.0   Cash and cash equivalent   609.7 304.9 1,227.8 1,001.4 606.8 468.7 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   918.9 1,069.3 1,323.5 1,340.3 680.3 779.8 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   220 131 257 158 9 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 131 257 158 1 23 0 0   EBIT / employee   192 112 232 142 -8 14 0 0   Net earnings / employee   192 126 229 137 -2 15 0 0