Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRITA Nordic 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.4% 1.4% 1.3% 1.3% 1.4% 8.2% 8.2%   Credit score (0-100)   78 79 78 80 79 78 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   64.4 103.3 134.8 210.8 300.8 126.0 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   8,525 7,488 7,907 9,787 10,712 11,146 0.0 0.0   EBITDA   2,146 1,085 2,052 2,734 2,418 2,436 0.0 0.0   EBIT   2,055 933 1,903 2,613 2,331 2,365 0.0 0.0   Pre-tax profit (PTP)   2,029.7 881.1 1,817.3 2,588.5 2,390.0 2,440.2 0.0 0.0   Net earnings   1,580.1 685.7 1,415.8 2,016.0 1,857.2 1,891.1 0.0 0.0   Pre-tax profit without non-rec. items   2,030 881 1,817 2,588 2,390 2,440 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   168 283 233 239 152 214 0.0 0.0   Shareholders equity total   5,668 6,353 7,769 6,785 8,642 10,534 8,022 8,022   Interest-bearing liabilities   4,782 302 4,711 7,187 7,077 4,064 0.0 0.0   Balance sheet total (assets)   14,698 10,121 16,107 18,380 20,941 17,511 8,022 8,022   Net Debt   -2,915 -4,772 -4,188 -1,092 -2,966 -3,878 -8,022 -8,022     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   8,525 7,488 7,907 9,787 10,712 11,146 0.0 0.0   Gross profit growth   14.8% -12.2% 5.6% 23.8% 9.4% 4.1% -100.0% 0.0%   Employees   8 9 9 9 12 13 0 0   Employee growth %   0.0% 12.5% 0.0% 0.0% 33.3% 8.3% -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)   14,698 10,121 16,107 18,380 20,941 17,511 8,022 8,022   Balance sheet change%   25.8% -31.1% 59.2% 14.1% 13.9% -16.4% -54.2% 0.0%   Added value   2,145.9 1,085.2 2,051.6 2,733.8 2,451.3 2,436.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -37 -199 -114 -174 -9 -214 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 (%)   24.1% 12.5% 24.1% 26.7% 21.8% 21.2% 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 %   15.6% 7.5% 14.5% 15.3% 12.2% 12.7% 0.0% 0.0%   ROI %   27.6% 10.4% 19.3% 19.8% 16.0% 16.1% 0.0% 0.0%   ROE %   32.4% 11.4% 20.0% 27.7% 24.1% 19.7% 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 %   38.6% 62.8% 48.2% 36.9% 41.3% 60.2% 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, %   -135.9% -439.7% -204.2% -39.9% -122.7% -159.2% 0.0% 0.0%   Gearing %   84.4% 4.8% 60.6% 105.9% 81.9% 38.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.1% 3.5% 0.9% 0.1% 0.2% 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   1.4 2.6 1.7 1.3 1.4 2.1 0.0 0.0   Current Ratio   1.7 3.0 1.9 1.6 1.7 2.5 0.0 0.0   Cash and cash equivalent   7,697.2 5,074.1 8,899.1 8,279.2 10,043.0 7,942.5 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   5,723.3 6,574.2 7,616.3 6,625.5 8,569.7 10,374.8 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  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   268 121 228 304 204 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   268 121 228 304 201 187 0 0   EBIT / employee   257 104 211 290 194 182 0 0   Net earnings / employee   198 76 157 224 155 145 0 0