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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.2% 4.3% 4.9% 8.7% 8.5% 5.9% 15.0% 15.0%   Credit score (0-100)   57 47 43 27 28 39 14 14   Credit rating   BBB BBB BBB BB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.3 45.6 135 19.8 8.2 82.6 0.0 0.0   EBITDA   -4.3 5.9 97.9 5.1 -47.1 23.1 0.0 0.0   EBIT   -13.3 5.9 77.9 -14.9 -67.1 8.5 0.0 0.0   Pre-tax profit (PTP)   125.5 256.6 36.3 -72.3 -74.6 -0.1 0.0 0.0   Net earnings   128.8 256.0 20.5 -72.0 -73.8 -0.1 0.0 0.0   Pre-tax profit without non-rec. items   125 257 36.3 -72.3 -74.6 -0.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 681 893 923 903 877 0.0 0.0   Shareholders equity total   715 916 880 751 618 557 290 290   Interest-bearing liabilities   0.0 0.0 0.0 51.9 387 389 0.0 0.0   Balance sheet total (assets)   803 1,272 1,297 1,161 1,024 970 290 290   Net Debt   -384 -41.1 -137 -103 354 340 -290 -290     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -4.3 45.6 135 19.8 8.2 82.6 0.0 0.0   Gross profit growth   0.0% 0.0% 195.1% -85.3% -58.6% 906.2% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   803 1,272 1,297 1,161 1,024 970 290 290   Balance sheet change%   12.1% 58.4% 2.0% -10.5% -11.8% -5.2% -70.2% 0.0%   Added value   -4.3 5.9 97.9 5.1 -47.1 23.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 681 192 9 -40 -40 -877 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   311.5% 12.8% 57.8% -75.0% -817.8% 10.3% 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 %   16.7% 25.1% 3.4% -5.0% -6.1% 0.9% 0.0% 0.0%   ROI %   18.8% 31.9% 4.9% -7.2% -7.4% 0.9% 0.0% 0.0%   ROE %   19.0% 31.4% 2.3% -8.8% -10.8% -0.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   89.1% 72.0% 67.8% 64.7% 60.4% 57.4% 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, %   8,977.3% -702.0% -139.6% -2,001.6% -751.8% 1,471.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 6.9% 62.6% 69.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 43.4% 3.4% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   8.4 0.7 0.8 0.4 0.1 0.1 0.0 0.0   Current Ratio   10.5 0.9 0.9 0.6 0.3 0.2 0.0 0.0   Cash and cash equivalent   384.1 41.1 136.6 154.5 32.8 49.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   526.8 -30.2 -48.5 -170.9 -284.4 -320.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 6 98 5 -47 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6 98 5 -47 23 0 0   EBIT / employee   0 6 78 -15 -67 8 0 0   Net earnings / employee   0 256 21 -72 -74 -0 0 0