Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK BRANDTEKNIK A/S 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   0.6% 0.7% 0.7% 0.6% 0.7% 0.5% 7.5% 7.3%   Credit score (0-100)   98 95 94 97 95 98 32 33   Credit rating   AA AA AA AA AA AAA BB BBB   Credit limit (kDKK)   2,833.7 3,110.9 2,429.7 3,833.2 4,296.3 6,042.3 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   35,936 39,802 40,441 42,533 43,618 41,957 0.0 0.0   EBITDA   9,115 10,976 9,226 11,436 10,409 11,751 0.0 0.0   EBIT   6,784 8,442 6,596 9,413 9,203 10,366 0.0 0.0   Pre-tax profit (PTP)   6,872.2 8,555.3 6,811.9 9,335.2 9,189.4 10,934.4 0.0 0.0   Net earnings   5,352.4 6,678.7 5,287.1 7,284.5 7,162.3 8,656.0 0.0 0.0   Pre-tax profit without non-rec. items   6,872 8,555 6,812 9,335 9,189 10,934 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   5,473 6,134 4,782 4,016 5,766 5,977 0.0 0.0   Shareholders equity total   15,446 18,125 13,412 20,697 27,859 36,515 35,515 35,515   Interest-bearing liabilities   1,075 1,099 2,342 193 189 6.2 0.0 0.0   Balance sheet total (assets)   30,150 33,770 31,633 35,705 46,248 52,396 35,515 35,515   Net Debt   -6,325 -6,939 -2,343 -12,366 -10,078 -23,400 -35,515 -35,515     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   35,936 39,802 40,441 42,533 43,618 41,957 0.0 0.0   Gross profit growth   -1.5% 10.8% 1.6% 5.2% 2.6% -3.8% -100.0% 0.0%   Employees   45 44 43 42 43 39 0 0   Employee growth %   -4.3% -2.2% -2.3% -2.3% 2.4% -9.3% -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)   30,150 33,770 31,633 35,705 46,248 52,396 35,515 35,515   Balance sheet change%   -3.2% 12.0% -6.3% 12.9% 29.5% 13.3% -32.2% 0.0%   Added value   9,114.9 10,975.9 9,225.6 11,435.6 11,226.0 11,750.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,311 -1,873 -3,982 -2,789 544 -1,174 -5,977 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 5.0 5.0 5.0 5.0 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 (%)   18.9% 21.2% 16.3% 22.1% 21.1% 24.7% 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 %   22.9% 27.1% 21.2% 28.3% 22.8% 22.5% 0.0% 0.0%   ROI %   39.5% 47.8% 37.2% 47.9% 37.1% 34.4% 0.0% 0.0%   ROE %   31.9% 39.8% 33.5% 42.7% 29.5% 26.9% 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 %   51.2% 54.0% 42.8% 58.0% 60.2% 69.7% 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, %   -69.4% -63.2% -25.4% -108.1% -96.8% -199.1% 0.0% 0.0%   Gearing %   7.0% 6.1% 17.5% 0.9% 0.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.2% 11.1% 7.1% 14.5% 70.1% 167.9% 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   1.5 1.7 1.5 2.2 2.1 2.8 0.0 0.0   Current Ratio   1.7 1.8 1.6 2.3 2.4 3.2 0.0 0.0   Cash and cash equivalent   7,399.8 8,038.3 4,685.4 12,558.8 10,266.5 23,406.1 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   9,857.2 12,383.2 10,361.6 18,063.3 23,504.4 31,949.6 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  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   203 249 215 272 261 301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 249 215 272 242 301 0 0   EBIT / employee   151 192 153 224 214 266 0 0   Net earnings / employee   119 152 123 173 167 222 0 0