Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BK TEKNIK 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 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.8% 1.2% 1.5% 1.5% 2.9% 1.2% 11.0% 11.0%   Credit score (0-100)   74 83 76 75 58 80 22 22   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   1.8 69.0 17.2 9.7 0.0 82.3 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   1,130 1,868 3,374 1,099 498 1,782 0.0 0.0   EBITDA   84.0 642 1,971 343 -200 1,086 0.0 0.0   EBIT   80.1 635 1,963 339 -203 1,083 0.0 0.0   Pre-tax profit (PTP)   57.5 619.3 1,925.5 291.7 -245.0 1,004.9 0.0 0.0   Net earnings   44.6 482.7 1,501.1 225.5 -194.0 783.1 0.0 0.0   Pre-tax profit without non-rec. items   57.5 619 1,925 292 -245 1,005 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   8.8 18.5 11.2 6.8 3.4 0.0 0.0 0.0   Shareholders equity total   1,966 1,449 2,050 1,275 1,081 1,864 864 864   Interest-bearing liabilities   179 150 162 1,315 1,556 1,722 0.0 0.0   Balance sheet total (assets)   2,613 2,860 3,361 3,175 2,993 4,290 864 864   Net Debt   -1,067 -1,506 -2,202 -1,234 -927 -1,792 -864 -864     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   1,130 1,868 3,374 1,099 498 1,782 0.0 0.0   Gross profit growth   3.8% 65.3% 80.6% -67.4% -54.7% 258.0% -100.0% 0.0%   Employees   0 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)   2,613 2,860 3,361 3,175 2,993 4,290 864 864   Balance sheet change%   -23.4% 9.4% 17.5% -5.5% -5.8% 43.3% -79.9% 0.0%   Added value   84.0 642.4 1,970.5 343.1 -198.6 1,086.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 2 -15 -9 -7 -7 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 -1.0 1.0 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 (%)   7.1% 34.0% 58.2% 30.8% -40.8% 60.7% 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 %   2.7% 23.2% 63.1% 10.4% -6.6% 29.7% 0.0% 0.0%   ROI %   3.2% 33.9% 100.4% 13.8% -7.8% 34.8% 0.0% 0.0%   ROE %   2.3% 28.3% 85.8% 13.6% -16.5% 53.2% 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 %   75.2% 50.6% 61.0% 40.2% 36.1% 43.5% 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, %   -1,271.4% -234.4% -111.8% -359.5% 464.4% -165.0% 0.0% 0.0%   Gearing %   9.1% 10.4% 7.9% 103.1% 143.9% 92.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 9.6% 24.2% 6.5% 2.9% 4.7% 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   4.0 2.0 2.8 1.6 1.5 1.7 0.0 0.0   Current Ratio   4.0 2.0 2.8 1.6 1.5 1.7 0.0 0.0   Cash and cash equivalent   1,246.4 1,656.4 2,364.1 2,548.5 2,483.0 3,514.0 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   1,957.2 1,430.1 2,139.3 1,219.8 1,028.5 1,714.3 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   0 321 985 172 -99 543 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 321 985 172 -100 543 0 0   EBIT / employee   0 318 982 169 -101 541 0 0   Net earnings / employee   0 241 751 113 -97 392 0 0