Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRADALS PRODUKTHANDEL 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   0.7% 2.2% 2.0% 2.5% 0.4% 0.4% 7.7% 6.7%   Credit score (0-100)   96 68 70 61 100 99 30 36   Credit rating   AA BBB A BBB AAA AAA BB BBB   Credit limit (kDKK)   4,154.1 1.7 5.3 0.3 12,338.0 8,692.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,209 8,687 13,256 63,199 33,477 18,589 0.0 0.0   EBITDA   4,499 3,500 7,045 56,329 24,109 7,097 0.0 0.0   EBIT   4,499 3,500 7,045 56,329 24,109 7,097 0.0 0.0   Pre-tax profit (PTP)   3,749.0 2,455.0 4,406.0 42,196.0 21,139.6 3,986.3 0.0 0.0   Net earnings   3,016.0 2,455.0 4,406.0 42,196.0 16,496.7 3,104.7 0.0 0.0   Pre-tax profit without non-rec. items   3,749 3,500 7,045 56,329 21,140 3,986 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   39,583 0.0 0.0 0.0 48,052 45,796 0.0 0.0   Shareholders equity total   34,101 34,359 36,842 78,224 75,143 73,384 73,184 73,184   Interest-bearing liabilities   25,995 0.0 0.0 0.0 79,872 24,723 0.0 0.0   Balance sheet total (assets)   77,819 91,891 110,074 170,287 213,403 148,980 73,184 73,184   Net Debt   13,559 0.0 0.0 0.0 16,885 10,439 -73,184 -73,184     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   10,209 8,687 13,256 63,199 33,477 18,589 0.0 0.0   Gross profit growth   -38.3% -14.9% 52.6% 376.8% -47.0% -44.5% -100.0% 0.0%   Employees   16 0 0 0 26 25 0 0   Employee growth %   6.7% -100.0% 0.0% 0.0% 0.0% -3.8% -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)   77,819 91,891 110,074 170,287 213,403 148,980 73,184 73,184   Balance sheet change%   3.5% 18.1% 19.8% 54.7% 25.3% -30.2% -50.9% 0.0%   Added value   4,498.7 3,500.0 7,045.0 56,329.0 24,109.2 7,096.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -39,583 0 0 48,052 -2,257 -45,796 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   44.1% 40.3% 53.1% 89.1% 72.0% 38.2% 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 %   6.1% 4.1% 7.0% 40.2% 12.6% 4.0% 0.0% 0.0%   ROI %   7.4% 4.5% 7.0% 40.2% 14.1% 5.1% 0.0% 0.0%   ROE %   8.6% 7.2% 12.4% 73.3% 21.5% 4.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   43.8% 100.0% 100.0% 100.0% 35.2% 49.3% 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, %   301.4% 0.0% 0.0% 0.0% 70.0% 147.1% 0.0% 0.0%   Gearing %   76.2% 0.0% 0.0% 0.0% 106.3% 33.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 0.0% 0.0% 0.0% 7.6% 6.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 0.0 0.0 0.0 0.7 0.4 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.5 1.8 0.0 0.0   Cash and cash equivalent   12,436.8 0.0 0.0 0.0 62,986.3 14,283.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   18,011.6 0.0 0.0 0.0 52,461.1 46,903.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   281 0 0 0 927 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   281 0 0 0 927 284 0 0   EBIT / employee   281 0 0 0 927 284 0 0   Net earnings / employee   189 0 0 0 634 124 0 0