Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRAMO BOLTSVEJSETEKNIK 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   3.4% 7.4% 14.2% 36.7% 12.6% 12.6% 17.9% 17.9%   Credit score (0-100)   55 34 15 0 18 17 8 8   Credit rating   BBB BB BB C BB BB B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   811 887 -37.3 -8.8 -2.9 -3.2 0.0 0.0   EBITDA   308 650 -37.3 -8.8 -2.9 -3.2 0.0 0.0   EBIT   242 584 -37.3 -8.8 -2.9 -3.2 0.0 0.0   Pre-tax profit (PTP)   213.0 562.0 -55.8 -25.9 1.2 5.5 0.0 0.0   Net earnings   155.0 435.0 -54.1 -20.2 0.9 5.4 0.0 0.0   Pre-tax profit without non-rec. items   213 562 -55.8 -25.9 1.2 5.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   220 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   443 724 236 215 216 222 21.8 21.8   Interest-bearing liabilities   948 690 1,012 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,095 1,435 1,254 221 218 224 21.8 21.8   Net Debt   621 -704 -241 -180 -0.2 0.0 -21.8 -21.8     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   811 887 -37.3 -8.8 -2.9 -3.2 0.0 0.0   Gross profit growth   -8.2% 9.4% 0.0% 76.4% 67.0% -10.5% 0.0% 0.0%   Employees   2 2 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   2,095 1,435 1,254 221 218 224 22 22   Balance sheet change%   5.5% -31.5% -12.6% -82.3% -1.4% 2.7% -90.3% 0.0%   Added value   308.0 650.0 -37.3 -8.8 -2.9 -3.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -286 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   29.8% 65.8% 100.0% 100.0% 100.0% 100.0% 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 %   11.9% 33.1% -2.8% -1.2% 0.8% 2.5% 0.0% 0.0%   ROI %   16.6% 41.5% -2.8% -1.2% 0.8% 2.5% 0.0% 0.0%   ROE %   33.4% 74.6% -11.3% -8.9% 0.4% 2.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   21.1% 50.5% 18.8% 97.3% 99.1% 98.8% 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, %   201.6% -108.3% 647.6% 2,042.2% 7.2% 0.0% 0.0% 0.0%   Gearing %   214.0% 95.3% 429.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.7% 2.2% 3.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 2.0 1.2 36.9 109.2 86.2 0.0 0.0   Current Ratio   1.1 2.0 1.2 36.9 109.2 86.2 0.0 0.0   Cash and cash equivalent   327.0 1,394.0 1,253.4 179.5 0.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   232.0 724.0 235.7 215.5 216.4 221.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   154 325 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 325 0 0 0 0 0 0   EBIT / employee   121 292 0 0 0 0 0 0   Net earnings / employee   78 218 0 0 0 0 0 0