Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUNSE BYG & MONTAGE 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 7.5% 4.2% 6.5% 8.6% 20.0% 19.6%   Credit score (0-100)   0 0 35 50 38 30 6 5   Credit rating   N/A N/A BB BBB BBB 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)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 724 1,045 924 452 0.0 0.0   EBITDA   0.0 0.0 -110 220 28.7 -106 0.0 0.0   EBIT   0.0 0.0 -228 136 -49.4 -128 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -208.4 150.5 -68.6 -141.0 0.0 0.0   Net earnings   0.0 0.0 -208.4 150.5 -68.6 -141.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -208 151 -68.6 -141 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 196 262 224 100 0.0 0.0   Shareholders equity total   0.0 0.0 107 257 189 243 163 163   Interest-bearing liabilities   0.0 0.0 613 738 291 8.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,096 1,242 803 279 163 163   Net Debt   0.0 0.0 613 738 291 4.8 -163 -163     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 724 1,045 924 452 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 44.3% -11.6% -51.1% -100.0% 0.0%   Employees   0 0 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   0 0 1,096 1,242 803 279 163 163   Balance sheet change%   0.0% 0.0% 0.0% 13.3% -35.4% -65.3% -41.7% 0.0%   Added value   0.0 0.0 -109.8 220.1 35.1 -106.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 78 -19 -116 -146 -100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 (%)   0.0% 0.0% -31.5% 13.0% -5.4% -28.4% 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 %   0.0% 0.0% -15.1% 15.7% -4.8% -23.8% 0.0% 0.0%   ROI %   0.0% 0.0% -23.0% 21.4% -6.7% -35.1% 0.0% 0.0%   ROE %   0.0% 0.0% -195.1% 82.7% -30.8% -65.4% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 9.7% 20.7% 23.5% 87.0% 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, %   0.0% 0.0% -558.3% 335.3% 1,012.7% -4.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 574.0% 286.7% 154.3% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 13.9% 4.9% 3.7% 8.4% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.7 0.8 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.0 0.9 5.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 3.6 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 -89.5 -4.8 -35.7 142.6 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -55 110 18 -106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -55 110 14 -106 0 0   EBIT / employee   0 0 -114 68 -25 -128 0 0   Net earnings / employee   0 0 -104 75 -34 -141 0 0