Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BNC PRODUCTS 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.1% 2.1% 2.1% 5.6% 5.9% 8.4% 8.4%   Credit score (0-100)   82 83 66 67 40 39 29 29   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   375.2 673.2 1.2 1.2 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   268 497 -519 -114 -245 -88.9 0.0 0.0   EBITDA   -565 -244 -1,299 -692 -739 -632 0.0 0.0   EBIT   -694 -379 -1,368 -762 -943 -632 0.0 0.0   Pre-tax profit (PTP)   1,214.9 1,270.2 -249.2 -2,396.8 1,686.4 603.6 0.0 0.0   Net earnings   1,214.9 1,129.2 -205.7 -2,383.7 1,964.1 471.1 0.0 0.0   Pre-tax profit without non-rec. items   1,215 1,270 -249 -2,397 1,686 604 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   433 314 422 422 0.0 0.0 0.0 0.0   Shareholders equity total   18,954 19,483 18,677 15,693 17,057 16,528 15,228 15,228   Interest-bearing liabilities   409 116 665 342 7.4 69.3 0.0 0.0   Balance sheet total (assets)   19,722 20,417 19,714 16,091 17,148 16,755 15,228 15,228   Net Debt   -15,504 -16,853 -16,587 -14,935 -17,084 -16,676 -15,228 -15,228     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   268 497 -519 -114 -245 -88.9 0.0 0.0   Gross profit growth   -48.4% 85.4% 0.0% 78.1% -115.6% 63.7% 0.0% 0.0%   Employees   4 4 3 2 2 2 0 0   Employee growth %   33.3% 0.0% -25.0% -33.3% 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)   19,722 20,417 19,714 16,091 17,148 16,755 15,228 15,228   Balance sheet change%   5.0% 3.5% -3.4% -18.4% 6.6% -2.3% -9.1% 0.0%   Added value   -564.7 -243.7 -1,299.0 -691.9 -872.7 -631.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -215 -271 22 -165 -627 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 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -258.9% -76.3% 263.7% 671.0% 385.0% 710.7% 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 %   6.4% 6.4% -0.5% -2.4% 11.1% 3.6% 0.0% 0.0%   ROI %   6.5% 6.6% -0.6% -2.5% 11.1% 3.6% 0.0% 0.0%   ROE %   6.5% 5.9% -1.1% -13.9% 12.0% 2.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   96.1% 95.4% 94.7% 97.5% 99.5% 98.6% 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, %   2,745.4% 6,915.1% 1,276.9% 2,158.7% 2,312.6% 2,639.5% 0.0% 0.0%   Gearing %   2.2% 0.6% 3.6% 2.2% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 7.8% 36.0% 389.3% 90.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   21.0 19.1 16.7 38.7 189.4 73.8 0.0 0.0   Current Ratio   24.7 22.2 18.2 38.7 189.4 73.8 0.0 0.0   Cash and cash equivalent   15,913.0 16,969.1 17,251.7 15,277.5 17,091.8 16,744.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,750.3 1,989.3 631.4 9.2 88.2 -203.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -141 -61 -433 -346 -436 -316 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -141 -61 -433 -346 -369 -316 0 0   EBIT / employee   -173 -95 -456 -381 -472 -316 0 0   Net earnings / employee   304 282 -69 -1,192 982 236 0 0