Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BP UDLEJNING 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.8% 0.9% 1.2% 1.2% 0.9% 1.2% 11.4% 8.2%   Credit score (0-100)   91 91 84 83 87 83 2 2   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   362.0 356.7 130.0 124.9 312.3 129.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   367 313 298 225 247 280 0.0 0.0   EBITDA   367 313 298 225 247 280 0.0 0.0   EBIT   367 323 314 341 287 216 0.0 0.0   Pre-tax profit (PTP)   457.1 434.5 235.7 322.5 241.8 132.1 0.0 0.0   Net earnings   399.4 388.4 183.9 251.4 188.5 103.0 0.0 0.0   Pre-tax profit without non-rec. items   457 435 236 322 242 132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   7,510 7,560 7,590 7,730 7,770 7,720 0.0 0.0   Shareholders equity total   4,111 4,288 4,256 4,286 4,249 4,123 3,762 3,762   Interest-bearing liabilities   4,842 4,857 4,902 4,833 4,713 4,511 0.0 0.0   Balance sheet total (assets)   9,809 10,007 10,044 10,049 9,856 9,531 3,762 3,762   Net Debt   4,320 4,477 4,902 4,833 4,403 4,511 -3,762 -3,762     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   367 313 298 225 247 280 0.0 0.0   Gross profit growth   88.6% -14.8% -4.7% -24.4% 9.7% 13.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -66.7% 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)   9,809 10,007 10,044 10,049 9,856 9,531 3,762 3,762   Balance sheet change%   2.1% 2.0% 0.4% 0.1% -1.9% -3.3% -60.5% 0.0%   Added value   367.0 322.7 313.7 341.1 287.0 216.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 50 30 140 40 -50 -7,720 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 103.2% 105.3% 151.5% 116.2% 77.2% 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 %   5.8% 5.4% 3.4% 3.9% 3.1% 2.3% 0.0% 0.0%   ROI %   5.8% 5.5% 3.4% 3.9% 3.1% 2.3% 0.0% 0.0%   ROE %   9.9% 9.2% 4.3% 5.9% 4.4% 2.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   41.9% 42.9% 42.4% 42.7% 43.1% 43.3% 100.0% 50.0%   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, %   1,177.1% 1,432.0% 1,645.5% 2,145.7% 1,782.6% 1,610.6% 0.0% 0.0%   Gearing %   117.8% 113.3% 115.2% 112.7% 110.9% 109.4% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 2.1% 1.5% 1.4% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   28.8 35.5 6.6 4.8 7.4 1.4 0.0 0.0   Current Ratio   28.8 35.5 6.6 4.8 7.4 1.4 0.0 0.0   Cash and cash equivalent   522.4 380.1 0.0 0.0 310.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   771.5 920.6 808.6 647.1 506.8 86.4 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   367 323 314 341 287 216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   367 313 298 225 247 280 0 0   EBIT / employee   367 323 314 341 287 216 0 0   Net earnings / employee   399 388 184 251 188 103 0 0