Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BRABRAND 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.6% 0.5% 0.5% 0.6% 0.7% 7.8% 7.8%   Credit score (0-100)   99 98 98 99 97 94 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,783.6 1,892.4 2,491.8 2,616.3 2,694.7 2,646.5 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   1,927 2,056 2,139 2,152 2,283 2,337 0.0 0.0   EBITDA   1,927 2,056 2,139 2,152 2,283 2,337 0.0 0.0   EBIT   2,127 1,626 6,218 3,452 3,363 2,757 0.0 0.0   Pre-tax profit (PTP)   2,010.6 1,581.4 6,165.1 3,406.0 3,114.6 2,338.4 0.0 0.0   Net earnings   1,566.0 1,233.8 4,809.0 2,655.5 2,429.2 1,824.3 0.0 0.0   Pre-tax profit without non-rec. items   2,011 1,581 6,165 3,406 3,115 2,338 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   35,171 34,741 38,820 40,120 41,200 41,620 0.0 0.0   Shareholders equity total   16,866 18,100 22,109 24,265 25,694 26,818 24,993 24,993   Interest-bearing liabilities   13,952 12,822 11,709 10,596 9,576 8,603 0.0 0.0   Balance sheet total (assets)   35,259 35,408 39,399 40,959 41,782 42,192 24,993 24,993   Net Debt   13,865 12,156 11,130 9,757 8,994 8,031 -24,993 -24,993     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   1,927 2,056 2,139 2,152 2,283 2,337 0.0 0.0   Gross profit growth   -1.9% 6.7% 4.1% 0.6% 6.1% 2.4% -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)   35,259 35,408 39,399 40,959 41,782 42,192 24,993 24,993   Balance sheet change%   -2.1% 0.4% 11.3% 4.0% 2.0% 1.0% -40.8% 0.0%   Added value   2,127.0 1,625.7 6,218.2 3,452.2 3,363.0 2,756.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   200 -430 4,079 1,300 1,080 420 -41,620 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 (%)   110.4% 79.1% 290.7% 160.4% 147.3% 118.0% 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 %   6.0% 4.6% 16.6% 8.6% 8.1% 6.6% 0.0% 0.0%   ROI %   6.2% 4.7% 16.9% 8.7% 8.2% 6.7% 0.0% 0.0%   ROE %   9.7% 7.1% 23.9% 11.5% 9.7% 6.9% 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 %   47.8% 51.1% 56.1% 59.2% 61.5% 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, %   719.5% 591.3% 520.3% 453.3% 394.0% 343.7% 0.0% 0.0%   Gearing %   82.7% 70.8% 53.0% 43.7% 37.3% 32.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.3% 0.4% 0.4% 2.5% 4.6% 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   0.1 0.4 0.4 0.5 0.4 0.4 0.0 0.0   Current Ratio   0.1 0.4 0.4 0.5 0.4 0.4 0.0 0.0   Cash and cash equivalent   87.8 666.7 578.8 839.4 581.8 572.2 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   -1,601.6 -951.0 -1,047.7 -805.1 -937.4 -959.8 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  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 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