Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BP DEVELOPMENT 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   1.7% 2.1% 1.8% 2.2% 2.1% 1.6% 11.6% 11.6%   Credit score (0-100)   74 67 71 65 66 74 21 21   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   6.9 0.3 3.7 0.2 0.5 13.2 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   799 813 807 701 690 790 0.0 0.0   EBITDA   725 673 807 701 690 790 0.0 0.0   EBIT   762 743 917 713 696 796 0.0 0.0   Pre-tax profit (PTP)   669.9 473.2 822.6 625.0 611.0 702.9 0.0 0.0   Net earnings   522.5 369.0 640.5 487.5 476.6 546.8 0.0 0.0   Pre-tax profit without non-rec. items   670 473 823 625 611 703 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   20,091 20,021 20,131 20,143 20,149 20,155 0.0 0.0   Shareholders equity total   6,744 4,413 5,054 5,541 6,018 6,565 2,865 2,865   Interest-bearing liabilities   11,395 14,246 14,002 13,758 13,515 13,272 0.0 0.0   Balance sheet total (assets)   20,105 20,456 20,584 20,527 20,678 20,581 2,865 2,865   Net Debt   11,395 13,811 13,555 13,410 13,022 12,856 -2,865 -2,865     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   799 813 807 701 690 790 0.0 0.0   Gross profit growth   -5.5% 1.6% -0.7% -13.1% -1.6% 14.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   20,105 20,456 20,584 20,527 20,678 20,581 2,865 2,865   Balance sheet change%   -0.3% 1.7% 0.6% -0.3% 0.7% -0.5% -86.1% 0.0%   Added value   762.5 742.5 917.0 713.4 695.9 795.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -70 110 12 6 6 -20,155 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 (%)   95.4% 91.4% 113.6% 101.7% 100.9% 100.8% 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 %   3.8% 4.0% 4.5% 3.5% 3.4% 3.9% 0.0% 0.0%   ROI %   3.9% 4.1% 4.6% 3.6% 3.6% 4.0% 0.0% 0.0%   ROE %   8.1% 6.6% 13.5% 9.2% 8.2% 8.7% 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 %   34.5% 22.2% 25.2% 27.7% 30.0% 32.8% 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, %   1,570.7% 2,053.7% 1,679.7% 1,912.0% 1,887.4% 1,628.2% 0.0% 0.0%   Gearing %   169.0% 322.8% 277.1% 248.3% 224.6% 202.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.6% 0.7% 0.6% 0.6% 0.7% 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   0.0 0.6 1.3 1.3 1.4 1.5 0.0 0.0   Current Ratio   0.0 0.4 0.5 0.5 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 434.7 446.8 348.1 493.4 416.2 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   -1,031.5 -774.7 -451.4 -458.0 -470.4 -449.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0