Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIXHUUS EJENDOMME A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.1% 1.1% 1.0% 1.0% 0.9% 7.6% 7.6%   Credit score (0-100)   86 83 83 85 85 88 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,649.8 1,255.5 1,566.7 2,521.4 4,292.4 4,960.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,268 3,364 3,260 3,482 5,257 6,028 0.0 0.0   EBITDA   1,309 6,192 3,260 3,482 5,257 5,677 0.0 0.0   EBIT   1,289 4,778 5,328 3,508 5,333 6,261 0.0 0.0   Pre-tax profit (PTP)   2,420.5 3,747.2 4,174.9 11,542.2 918.3 471.4 0.0 0.0   Net earnings   2,489.7 2,914.8 3,246.4 8,961.5 570.5 407.0 0.0 0.0   Pre-tax profit without non-rec. items   2,421 3,747 4,175 11,542 918 471 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   48,400 85,950 91,950 97,500 197,690 199,340 0.0 0.0   Shareholders equity total   34,313 37,227 40,474 49,435 69,874 70,281 69,616 69,616   Interest-bearing liabilities   24,968 49,292 54,923 51,130 119,690 123,808 0.0 0.0   Balance sheet total (assets)   60,366 89,323 99,180 106,831 198,776 202,029 69,616 69,616   Net Debt   24,294 47,643 54,840 48,836 119,690 122,025 -69,616 -69,616     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,268 3,364 3,260 3,482 5,257 6,028 0.0 0.0   Gross profit growth   1.0% 165.4% -3.1% 6.8% 51.0% 14.7% -100.0% 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)   60,366 89,323 99,180 106,831 198,776 202,029 69,616 69,616   Balance sheet change%   32.2% 48.0% 11.0% 7.7% 86.1% 1.6% -65.5% 0.0%   Added value   1,288.5 4,778.1 5,328.5 3,507.6 5,333.2 6,260.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,150 37,550 6,000 5,550 100,190 1,650 -199,340 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   101.6% 142.0% 163.4% 100.7% 101.4% 103.9% 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 %   7.8% 6.3% 5.6% 12.8% 3.1% 3.1% 0.0% 0.0%   ROI %   7.9% 6.4% 5.7% 13.1% 3.1% 3.2% 0.0% 0.0%   ROE %   10.5% 8.1% 8.4% 19.9% 1.0% 0.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   56.8% 41.7% 40.8% 46.3% 35.2% 34.8% 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, %   1,855.4% 769.4% 1,682.2% 1,402.6% 2,276.7% 2,149.5% 0.0% 0.0%   Gearing %   72.8% 132.4% 135.7% 103.4% 171.3% 176.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 2.7% 2.1% 3.1% 4.4% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 0.4 0.2 0.5 0.0 0.1 0.0 0.0   Current Ratio   1.7 0.4 0.2 0.5 0.0 0.1 0.0 0.0   Cash and cash equivalent   674.4 1,649.0 82.6 2,294.4 0.0 1,783.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,242.1 -4,070.6 -11,870.9 -4,642.6 -51,638.3 -27,599.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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