Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beccer A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   4.9% 5.8% 4.9% 3.9% 4.5% 3.8% 10.5% 10.3%   Credit score (0-100)   45 40 43 50 45 51 23 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   1,199 0 0 0 0 0 0 0   Gross profit   762 786 1,702 983 3,353 2,585 0.0 0.0   EBITDA   510 195 979 318 2,643 1,797 0.0 0.0   EBIT   433 172 933 214 2,539 1,707 0.0 0.0   Pre-tax profit (PTP)   358.0 171.4 925.1 197.3 2,540.4 1,689.4 0.0 0.0   Net earnings   337.8 132.7 717.2 153.7 1,979.8 1,316.8 0.0 0.0   Pre-tax profit without non-rec. items   433 171 925 197 2,540 1,689 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   47.8 29.3 10.9 0.0 448 401 0.0 0.0   Shareholders equity total   438 500 1,138 791 2,571 1,888 688 688   Interest-bearing liabilities   0.0 0.0 0.1 5.3 0.0 0.2 0.0 0.0   Balance sheet total (assets)   756 854 1,866 1,189 4,177 3,009 688 688   Net Debt   -446 -404 -1,161 -500 -2,145 -1,202 -688 -688     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   1,199 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   762 786 1,702 983 3,353 2,585 0.0 0.0   Gross profit growth   0.0% 3.2% 116.6% -42.2% 240.9% -22.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   756 854 1,866 1,189 4,177 3,009 688 688   Balance sheet change%   0.0% 12.9% 118.6% -36.3% 251.2% -28.0% -77.1% 0.0%   Added value   509.6 194.6 978.7 318.2 2,643.3 1,797.5 0.0 0.0   Added value %   42.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -41 -64 -115 344 -137 -401 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   42.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   36.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   56.9% 21.9% 54.9% 21.8% 75.7% 66.0% 0.0% 0.0%   Net Earnings %   28.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   34.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   36.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   57.3% 21.4% 69.0% 14.1% 94.9% 47.7% 0.0% 0.0%   ROI %   98.9% 36.6% 114.5% 22.3% 150.4% 76.1% 0.0% 0.0%   ROE %   77.2% 28.3% 87.6% 15.9% 117.8% 59.1% 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 %   57.9% 58.6% 61.0% 66.5% 61.6% 62.7% 100.0% 100.0%   Relative indebtedness %   26.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -10.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -87.6% -207.5% -118.7% -157.0% -81.1% -66.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 19,253.3% 687.5% 193.6% 30,525.3% 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   2.2 2.3 2.4 2.7 2.3 2.3 0.0 0.0   Current Ratio   2.2 2.3 2.4 2.7 2.3 2.3 0.0 0.0   Cash and cash equivalent   446.3 403.8 1,161.6 505.0 2,144.6 1,202.3 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)   78.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   143.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   59.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   390.0 471.2 1,048.7 678.9 2,054.5 1,392.8 0.0 0.0   Net working capital %   32.5% 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   1,199 0 0 0 0 0 0 0   Added value / employee   510 195 979 318 2,643 1,797 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   510 195 979 318 2,643 1,797 0 0   EBIT / employee   433 172 933 214 2,539 1,707 0 0   Net earnings / employee   338 133 717 154 1,980 1,317 0 0