Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BILDEMONTERING DANMARK 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.4% 11.2% 11.8% 14.6% 14.8% 5.1% 20.2% 19.8%   Credit score (0-100)   65 22 19 14 13 43 6 6   Credit rating   BBB BB BB BB BB BBB B B   Credit limit (kDKK)   0.1 -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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,087 -1,504 -916 -23.0 739 24.0 0.0 0.0   EBITDA   4,041 -2,639 -916 -23.0 739 24.0 0.0 0.0   EBIT   4,041 -2,639 -916 -23.0 739 24.0 0.0 0.0   Pre-tax profit (PTP)   4,302.0 -2,510.0 -902.0 -46.0 736.0 38.0 0.0 0.0   Net earnings   3,350.0 -1,967.0 -706.0 -124.0 574.0 30.0 0.0 0.0   Pre-tax profit without non-rec. items   4,302 -2,510 -902 -46.0 736 38.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,120 67.0 67.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,034 1,067 361 235 812 641 140 140   Interest-bearing liabilities   220 26.0 1,443 99.0 0.0 8.0 0.0 0.0   Balance sheet total (assets)   10,496 4,828 2,247 1,060 812 649 140 140   Net Debt   150 -67.0 1,020 -711 -82.0 -319 -140 -140     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,087 -1,504 -916 -23.0 739 24.0 0.0 0.0   Gross profit growth   -31.2% 0.0% 39.1% 97.5% 0.0% -96.8% -100.0% 0.0%   Employees   13 10 0 0 0 0 0 0   Employee growth %   -7.1% -23.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,496 4,828 2,247 1,060 812 649 140 140   Balance sheet change%   -21.4% -54.0% -53.5% -52.8% -23.4% -20.1% -78.4% 0.0%   Added value   4,041.0 -2,639.0 -916.0 -23.0 739.0 24.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   825 -1,053 0 -67 0 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 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   66.4% 175.5% 100.0% 100.0% 100.0% 100.0% 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 %   36.5% -32.3% -24.8% -1.4% 80.0% 6.2% 0.0% 0.0%   ROI %   56.0% -67.4% -60.5% -2.2% 130.7% 6.2% 0.0% 0.0%   ROE %   45.5% -55.4% -98.9% -41.6% 109.6% 4.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   57.5% 22.1% 16.1% 22.2% 100.0% 98.8% 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, %   3.7% 2.5% -111.4% 3,091.3% -11.1% -1,329.2% 0.0% 0.0%   Gearing %   3.6% 2.4% 399.7% 42.1% 0.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.6% 28.5% 3.4% 3.0% 26.3% 175.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.0 1.2 1.1 1.2 0.0 75.8 0.0 0.0   Current Ratio   2.1 1.2 1.1 1.2 0.0 75.8 0.0 0.0   Cash and cash equivalent   70.0 93.0 423.0 810.0 82.0 327.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,690.0 856.0 250.0 191.0 769.0 598.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   311 -264 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   311 -264 0 0 0 0 0 0   EBIT / employee   311 -264 0 0 0 0 0 0   Net earnings / employee   258 -197 0 0 0 0 0 0