Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRÆDSTRUP BILER OG HANDEL 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   3.1% 1.8% 2.4% 3.5% 6.7% 8.2% 14.5% 14.2%   Credit score (0-100)   58 73 63 52 35 29 15 15   Credit rating   BBB A BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.5 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48.0 -4.3 45.6 135 19.8 8.2 0.0 0.0   EBITDA   48.0 -4.3 5.9 97.9 5.1 -47.1 0.0 0.0   EBIT   38.9 -13.3 5.9 77.9 -14.9 -67.1 0.0 0.0   Pre-tax profit (PTP)   117.2 125.5 256.6 36.3 -72.3 -74.6 0.0 0.0   Net earnings   108.8 128.8 256.0 20.5 -72.0 -73.8 0.0 0.0   Pre-tax profit without non-rec. items   117 125 257 36.3 -72.3 -74.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   9.0 0.0 681 893 923 903 0.0 0.0   Shareholders equity total   641 715 916 880 751 618 357 357   Interest-bearing liabilities   0.0 0.0 0.0 0.0 51.9 3.6 0.0 0.0   Balance sheet total (assets)   716 803 1,272 1,297 1,161 1,024 357 357   Net Debt   -313 -384 -41.1 -137 -103 -29.2 -357 -357     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   48.0 -4.3 45.6 135 19.8 8.2 0.0 0.0   Gross profit growth   -94.5% 0.0% 0.0% 195.1% -85.3% -58.6% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   716 803 1,272 1,297 1,161 1,024 357 357   Balance sheet change%   12.6% 12.1% 58.4% 2.0% -10.5% -11.8% -65.1% 0.0%   Added value   48.0 -4.3 5.9 97.9 5.1 -47.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 681 192 9 -40 -903 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   81.1% 311.5% 12.8% 57.8% -75.0% -817.8% 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 %   17.4% 16.7% 25.1% 3.4% -5.0% -6.1% 0.0% 0.0%   ROI %   19.3% 18.8% 31.9% 4.9% -7.2% -9.4% 0.0% 0.0%   ROE %   18.3% 19.0% 31.4% 2.3% -8.8% -10.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   89.4% 89.1% 72.0% 67.8% 64.7% 60.4% 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, %   -651.5% 8,977.3% -702.0% -139.6% -2,001.6% 61.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 6.9% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.0% 0.0% 0.0% 43.4% 27.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   10.5 8.4 0.7 0.8 0.4 0.1 0.0 0.0   Current Ratio   12.8 10.5 0.9 0.9 0.6 0.3 0.0 0.0   Cash and cash equivalent   312.7 384.1 41.1 136.6 154.5 32.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   505.6 526.8 -30.2 -48.5 -170.9 -284.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   48 0 6 98 5 -47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 0 6 98 5 -47 0 0   EBIT / employee   39 0 6 78 -15 -67 0 0   Net earnings / employee   109 0 256 21 -72 -74 0 0