Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRINK EL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.3% 2.2% 2.6% 1.8% 2.0% 2.0% 19.3% 18.9%   Credit score (0-100)   49 68 61 71 68 68 7 7   Credit rating   BBB BBB BBB A A A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.8 0.2 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   901 1,171 1,074 1,522 1,717 1,442 0.0 0.0   EBITDA   33.2 358 189 430 449 310 0.0 0.0   EBIT   6.7 310 139 335 363 252 0.0 0.0   Pre-tax profit (PTP)   -6.0 309.0 140.3 333.5 371.8 259.1 0.0 0.0   Net earnings   -11.1 264.5 80.4 258.2 289.1 201.3 0.0 0.0   Pre-tax profit without non-rec. items   -6.0 309 140 334 372 259 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   30.9 103 396 301 216 157 0.0 0.0   Shareholders equity total   294 558 489 634 664 576 250 250   Interest-bearing liabilities   198 0.0 112 0.0 4.5 160 0.0 0.0   Balance sheet total (assets)   847 935 878 998 1,084 1,191 250 250   Net Debt   -261 -339 -242 -274 -667 -359 -250 -250     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   901 1,171 1,074 1,522 1,717 1,442 0.0 0.0   Gross profit growth   -28.6% 29.9% -8.3% 41.7% 12.8% -16.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 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)   847 935 878 998 1,084 1,191 250 250   Balance sheet change%   -40.4% 10.4% -6.1% 13.7% 8.6% 9.8% -79.0% 0.0%   Added value   33.2 357.6 189.0 429.7 457.9 310.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -53 25 243 -189 -171 -117 -157 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.7% 26.5% 12.9% 22.0% 21.2% 17.4% 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 %   0.6% 35.0% 15.8% 36.0% 35.8% 22.8% 0.0% 0.0%   ROI %   0.8% 59.1% 24.2% 53.0% 56.0% 36.3% 0.0% 0.0%   ROE %   -2.0% 62.1% 15.4% 46.0% 44.5% 32.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   34.7% 59.7% 55.7% 63.5% 61.3% 48.4% 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, %   -787.4% -94.8% -128.2% -63.9% -148.7% -115.6% 0.0% 0.0%   Gearing %   67.3% 0.0% 22.9% 0.0% 0.7% 27.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 3.0% 5.4% 7.5% 34.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.5 2.2 1.3 2.0 2.1 1.7 0.0 0.0   Current Ratio   1.5 2.2 1.3 2.0 2.1 1.7 0.0 0.0   Cash and cash equivalent   459.0 339.0 354.1 274.4 671.8 518.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   268.7 455.1 118.1 347.8 460.3 427.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   17 179 94 215 229 155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 179 94 215 224 155 0 0   EBIT / employee   3 155 69 168 182 126 0 0   Net earnings / employee   -6 132 40 129 145 101 0 0