Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BP DEVELOPMENT ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.9% 1.0% 1.0% 0.9% 1.2% 1.1% 6.4% 6.3%   Credit score (0-100)   91 88 86 88 82 83 37 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   510.6 447.0 287.0 429.9 165.0 282.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   846 799 813 807 701 690 0.0 0.0   EBITDA   982 725 673 807 701 690 0.0 0.0   EBIT   914 762 743 917 713 696 0.0 0.0   Pre-tax profit (PTP)   782.0 669.9 473.2 822.6 625.0 611.0 0.0 0.0   Net earnings   609.9 522.5 369.0 640.5 487.5 476.6 0.0 0.0   Pre-tax profit without non-rec. items   782 670 473 823 625 611 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   20,128 20,091 20,021 20,131 20,143 20,149 0.0 0.0   Shareholders equity total   6,222 6,744 4,413 5,054 5,541 6,018 2,318 2,318   Interest-bearing liabilities   12,128 11,395 14,246 14,002 13,758 13,515 0.0 0.0   Balance sheet total (assets)   20,168 20,105 20,456 20,584 20,527 20,678 2,318 2,318   Net Debt   12,128 11,395 13,811 13,555 13,410 13,022 -2,318 -2,318     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   846 799 813 807 701 690 0.0 0.0   Gross profit growth   4.1% -5.5% 1.6% -0.7% -13.1% -1.6% -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)   20,168 20,105 20,456 20,584 20,527 20,678 2,318 2,318   Balance sheet change%   -0.5% -0.3% 1.7% 0.6% -0.3% 0.7% -88.8% 0.0%   Added value   914.1 762.5 742.5 917.0 713.4 695.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   68 -37 -70 110 12 6 -20,149 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   108.0% 95.4% 91.4% 113.6% 101.7% 100.9% 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 %   4.5% 3.8% 4.0% 4.5% 3.5% 3.4% 0.0% 0.0%   ROI %   4.7% 3.9% 4.1% 4.6% 3.6% 3.6% 0.0% 0.0%   ROE %   10.3% 8.1% 6.6% 13.5% 9.2% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.7% 34.5% 22.2% 25.2% 27.7% 30.0% 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, %   1,234.9% 1,570.7% 2,053.7% 1,679.7% 1,912.0% 1,887.4% 0.0% 0.0%   Gearing %   194.9% 169.0% 322.8% 277.1% 248.3% 224.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.8% 2.6% 0.7% 0.6% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.6 1.3 1.3 1.4 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.5 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 434.7 446.8 348.1 493.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -1,364.0 -1,031.5 -774.7 -451.4 -458.0 -470.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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