Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Brabrandhus 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 1.1% 1.1% 1.0% 1.3% 7.8% 7.8%   Credit score (0-100)   86 87 83 85 85 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,353.5 1,955.3 1,291.1 1,604.7 2,117.7 627.7 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   3,748 3,682 3,875 4,010 4,340 4,499 0.0 0.0   EBITDA   3,334 3,326 2,968 3,232 3,408 3,522 0.0 0.0   EBIT   12,334 5,926 2,968 3,232 3,408 3,522 0.0 0.0   Pre-tax profit (PTP)   11,127.8 5,283.4 2,348.4 2,278.0 2,345.6 2,410.9 0.0 0.0   Net earnings   8,679.0 4,120.5 1,830.9 1,776.7 1,828.7 1,879.9 0.0 0.0   Pre-tax profit without non-rec. items   11,128 5,283 2,348 2,278 2,346 2,411 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   69,184 72,544 73,880 74,839 74,924 77,932 0.0 0.0   Shareholders equity total   26,775 30,896 32,727 34,503 36,332 37,288 23,538 23,538   Interest-bearing liabilities   39,251 37,905 36,976 35,500 33,824 34,829 0.0 0.0   Balance sheet total (assets)   70,994 74,618 75,397 75,791 76,055 78,153 23,538 23,538   Net Debt   39,234 37,830 36,913 35,499 33,697 34,797 -23,538 -23,538     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   3,748 3,682 3,875 4,010 4,340 4,499 0.0 0.0   Gross profit growth   16.9% -1.8% 5.2% 3.5% 8.2% 3.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   70,994 74,618 75,397 75,791 76,055 78,153 23,538 23,538   Balance sheet change%   16.3% 5.1% 1.0% 0.5% 0.3% 2.8% -69.9% 0.0%   Added value   12,334.3 5,926.1 2,967.5 3,232.1 3,408.2 3,522.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,688 3,360 1,336 958 85 3,008 -77,932 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   329.1% 160.9% 76.6% 80.6% 78.5% 78.3% 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 %   18.7% 8.1% 4.0% 4.3% 4.5% 4.6% 0.0% 0.0%   ROI %   18.9% 8.3% 4.0% 4.4% 4.6% 4.7% 0.0% 0.0%   ROE %   38.7% 14.3% 5.8% 5.3% 5.2% 5.1% 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 %   37.7% 41.4% 43.4% 45.5% 47.8% 47.7% 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, %   1,176.7% 1,137.4% 1,243.9% 1,098.3% 988.7% 987.9% 0.0% 0.0%   Gearing %   146.6% 122.7% 113.0% 102.9% 93.1% 93.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.7% 1.7% 2.7% 3.2% 3.3% 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   0.8 0.9 0.6 0.4 0.5 0.0 0.0 0.0   Current Ratio   0.8 0.9 0.6 0.4 0.5 0.0 0.0 0.0   Cash and cash equivalent   17.8 74.9 63.1 1.5 127.0 31.7 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   -424.7 -351.9 -1,186.4 -1,646.6 -1,177.5 -4,615.7 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   12,334 5,926 2,968 3,232 3,408 3,522 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,334 3,326 2,968 3,232 3,408 3,522 0 0   EBIT / employee   12,334 5,926 2,968 3,232 3,408 3,522 0 0   Net earnings / employee   8,679 4,120 1,831 1,777 1,829 1,880 0 0