Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRAMDRUPDAM KRO & HOTEL 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  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% 1.5% 1.5%   Bankruptcy risk   0.8% 0.9% 1.0% 0.8% 0.8% 0.7% 11.4% 11.4%   Credit score (0-100)   92 90 87 92 92 92 21 21   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   566.8 474.7 347.2 560.4 576.3 592.4 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   5,357 5,059 3,987 4,384 4,563 4,623 0.0 0.0   EBITDA   1,495 1,413 871 967 1,413 1,173 0.0 0.0   EBIT   1,327 1,236 688 796 1,221 1,020 0.0 0.0   Pre-tax profit (PTP)   1,251.0 1,168.0 632.0 735.0 1,171.0 968.3 0.0 0.0   Net earnings   976.0 912.0 493.0 574.0 914.0 755.6 0.0 0.0   Pre-tax profit without non-rec. items   1,251 1,168 632 735 1,171 968 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   6,541 6,408 6,246 6,090 5,876 5,728 0.0 0.0   Shareholders equity total   4,795 4,732 4,325 4,499 4,812 4,668 3,468 3,468   Interest-bearing liabilities   1,542 1,298 1,052 845 654 682 0.0 0.0   Balance sheet total (assets)   8,279 7,987 7,542 7,992 7,530 7,335 3,468 3,468   Net Debt   377 200 707 -603 -566 -533 -3,468 -3,468     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   5,357 5,059 3,987 4,384 4,563 4,623 0.0 0.0   Gross profit growth   -3.2% -5.6% -21.2% 10.0% 4.1% 1.3% -100.0% 0.0%   Employees   13 12 10 9 10 10 0 0   Employee growth %   0.0% -7.7% -16.7% -10.0% 11.1% 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)   8,279 7,987 7,542 7,992 7,530 7,335 3,468 3,468   Balance sheet change%   -7.5% -3.5% -5.6% 6.0% -5.8% -2.6% -52.7% 0.0%   Added value   1,495.0 1,413.0 871.0 967.0 1,392.0 1,172.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -292 -310 -345 -327 -406 -301 -5,728 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  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 (%)   24.8% 24.4% 17.3% 18.2% 26.8% 22.1% 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 %   15.4% 15.2% 8.9% 10.2% 15.7% 13.8% 0.0% 0.0%   ROI %   17.8% 17.5% 10.5% 12.7% 19.3% 16.2% 0.0% 0.0%   ROE %   19.8% 19.1% 10.9% 13.0% 19.6% 15.9% 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 %   57.9% 59.2% 57.3% 56.3% 63.9% 63.6% 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, %   25.2% 14.2% 81.2% -62.4% -40.1% -45.5% 0.0% 0.0%   Gearing %   32.2% 27.4% 24.3% 18.8% 13.6% 14.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.8% 4.8% 6.4% 6.7% 8.1% 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   1.2 1.1 0.7 0.9 1.0 0.9 0.0 0.0   Current Ratio   1.3 1.2 0.8 0.9 1.1 0.9 0.0 0.0   Cash and cash equivalent   1,165.0 1,098.0 345.0 1,448.0 1,220.0 1,215.6 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   404.0 245.0 -233.0 -138.0 168.0 -86.1 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   115 118 87 107 139 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   115 118 87 107 141 117 0 0   EBIT / employee   102 103 69 88 122 102 0 0   Net earnings / employee   75 76 49 64 91 76 0 0