Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER BRAUER & SØN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   1.5% 1.6% 1.4% 1.1% 1.1% 1.5% 9.5% 9.3%   Credit score (0-100)   78 76 77 83 84 76 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.2 6.2 30.2 143.5 187.5 24.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   765 1,994 1,711 1,161 1,767 1,081 0.0 0.0   EBITDA   496 1,730 1,442 895 1,484 725 0.0 0.0   EBIT   496 1,730 1,442 895 1,484 725 0.0 0.0   Pre-tax profit (PTP)   486.0 1,720.4 1,424.8 870.9 1,476.3 722.2 0.0 0.0   Net earnings   381.7 1,346.2 1,133.8 681.6 1,147.4 562.0 0.0 0.0   Pre-tax profit without non-rec. items   486 1,720 1,425 871 1,476 722 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   713 657 564 570 594 560 0.0 0.0   Shareholders equity total   1,601 1,693 2,827 2,252 2,492 2,995 2,809 2,809   Interest-bearing liabilities   76.9 70.0 254 39.1 228 398 0.0 0.0   Balance sheet total (assets)   2,448 2,554 4,080 3,158 3,605 4,230 2,809 2,809   Net Debt   -1,174 -1,032 -2,447 -1,694 -2,034 -1,925 -2,809 -2,809     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   765 1,994 1,711 1,161 1,767 1,081 0.0 0.0   Gross profit growth   -40.6% 160.6% -14.2% -32.1% 52.2% -38.8% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   2,448 2,554 4,080 3,158 3,605 4,230 2,809 2,809   Balance sheet change%   14.6% 4.3% 59.7% -22.6% 14.2% 17.3% -33.6% 0.0%   Added value   496.3 1,729.7 1,442.1 894.9 1,483.8 725.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   326 -56 -93 6 24 -34 -560 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   64.9% 86.8% 84.3% 77.1% 84.0% 67.1% 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 %   21.7% 69.2% 43.5% 24.7% 43.9% 18.6% 0.0% 0.0%   ROI %   33.4% 100.5% 59.5% 33.3% 59.2% 23.8% 0.0% 0.0%   ROE %   26.6% 81.7% 50.2% 26.8% 48.4% 20.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   65.4% 66.3% 69.3% 71.3% 69.1% 70.8% 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, %   -236.6% -59.7% -169.7% -189.3% -137.0% -265.5% 0.0% 0.0%   Gearing %   4.8% 4.1% 9.0% 1.7% 9.2% 13.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.3% 12.6% 10.7% 16.4% 5.6% 2.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 3.8 3.6 3.6 3.8 3.4 0.0 0.0   Current Ratio   2.3 3.9 3.7 3.6 3.8 3.4 0.0 0.0   Cash and cash equivalent   1,251.0 1,102.0 2,700.7 1,733.3 2,261.8 2,323.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   990.2 1,410.4 2,553.9 1,871.2 2,226.7 2,598.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 181 0 0   EBIT / employee   0 0 0 0 0 181 0 0   Net earnings / employee   0 0 0 0 0 140 0 0