Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEST BUY BROKER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   9.0% 4.5% 4.4% 4.7% 4.2% 4.0% 12.2% 12.0%   Credit score (0-100)   29 46 46 45 47 50 19 20   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 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   1,592 1,467 1,622 1,738 1,674 1,595 0.0 0.0   EBITDA   325 287 349 378 323 205 0.0 0.0   EBIT   322 287 345 374 280 158 0.0 0.0   Pre-tax profit (PTP)   318.1 296.3 351.6 374.3 297.1 176.0 0.0 0.0   Net earnings   245.8 227.0 274.0 292.0 231.4 137.0 0.0 0.0   Pre-tax profit without non-rec. items   318 296 352 374 297 176 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   0.0 23.4 18.7 14.0 185 137 0.0 0.0   Shareholders equity total   1,831 1,808 1,832 1,874 1,856 1,993 1,493 1,493   Interest-bearing liabilities   6.5 6.3 55.2 887 217 161 0.0 0.0   Balance sheet total (assets)   3,707 3,391 3,917 4,944 3,683 3,365 1,493 1,493   Net Debt   -177 -497 -916 9.9 -627 -996 -1,493 -1,493     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,592 1,467 1,622 1,738 1,674 1,595 0.0 0.0   Gross profit growth   -4.9% -7.8% 10.5% 7.2% -3.7% -4.7% -100.0% 0.0%   Employees   2 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)   3,707 3,391 3,917 4,944 3,683 3,365 1,493 1,493   Balance sheet change%   18.0% -8.5% 15.5% 26.2% -25.5% -8.6% -55.6% 0.0%   Added value   325.4 286.5 349.4 378.4 284.7 205.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 23 -9 -9 128 -95 -137 0   Net sales trend   -3.0 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 2019/9 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 (%)   20.2% 19.5% 21.3% 21.5% 16.7% 9.9% 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 %   9.5% 8.5% 9.8% 8.7% 6.9% 5.0% 0.0% 0.0%   ROI %   19.0% 16.5% 19.4% 16.6% 12.4% 8.4% 0.0% 0.0%   ROE %   14.4% 12.5% 15.1% 15.8% 12.4% 7.1% 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 %   49.4% 53.3% 46.8% 37.9% 50.4% 59.2% 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, %   -54.3% -173.5% -262.0% 2.6% -194.1% -485.7% 0.0% 0.0%   Gearing %   0.4% 0.4% 3.0% 47.3% 11.7% 8.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   168.3% 82.6% 26.9% 2.3% 0.3% 0.5% 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 2.1 1.9 1.6 1.9 2.4 0.0 0.0   Current Ratio   2.0 2.1 1.9 1.6 1.9 2.4 0.0 0.0   Cash and cash equivalent   183.3 503.5 970.8 877.2 844.6 1,157.1 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   1,831.2 1,784.8 1,813.5 1,860.2 1,672.3 1,856.1 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   163 143 175 189 142 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 143 175 189 162 103 0 0   EBIT / employee   161 143 172 187 140 79 0 0   Net earnings / employee   123 113 137 146 116 69 0 0