Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BBN Nordic 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  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% 1.5% 1.5%   Bankruptcy risk   2.5% 1.8% 1.7% 1.9% 1.6% 1.5% 11.4% 11.4%   Credit score (0-100)   64 73 73 69 75 76 21 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 5.0 10.0 2.5 22.6 47.5 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   7,385 7,552 7,331 8,561 8,850 8,851 0.0 0.0   EBITDA   2,140 2,306 2,098 2,793 3,084 3,247 0.0 0.0   EBIT   2,086 2,072 1,888 2,472 2,814 2,936 0.0 0.0   Pre-tax profit (PTP)   2,268.6 2,063.3 1,847.6 2,788.7 3,190.3 3,157.6 0.0 0.0   Net earnings   1,880.7 1,607.3 1,408.2 2,227.7 2,540.5 2,530.3 0.0 0.0   Pre-tax profit without non-rec. items   2,269 2,063 1,848 2,789 3,190 3,158 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   338 663 409 258 130 26.9 0.0 0.0   Shareholders equity total   4,669 4,708 4,516 5,344 5,657 6,238 3,637 3,637   Interest-bearing liabilities   0.3 0.0 2,022 1,644 1,766 1,085 0.0 0.0   Balance sheet total (assets)   8,263 7,107 10,894 11,909 10,399 10,115 3,637 3,637   Net Debt   -1,816 -1,429 -1,175 339 1,755 1,085 -3,637 -3,637     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   7,385 7,552 7,331 8,561 8,850 8,851 0.0 0.0   Gross profit growth   -7.6% 2.3% -2.9% 16.8% 3.4% 0.0% -100.0% 0.0%   Employees   14 12 11 11 11 10 0 0   Employee growth %   7.7% -14.3% -8.3% 0.0% 0.0% -9.1% -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)   8,263 7,107 10,894 11,909 10,399 10,115 3,637 3,637   Balance sheet change%   9.0% -14.0% 53.3% 9.3% -12.7% -2.7% -64.0% 0.0%   Added value   2,139.7 2,306.0 2,098.4 2,793.2 3,135.2 3,247.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 92 -464 -472 -398 -415 -27 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   28.2% 27.4% 25.7% 28.9% 31.8% 33.2% 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 %   28.9% 27.0% 21.0% 25.2% 29.8% 32.8% 0.0% 0.0%   ROI %   47.3% 44.1% 33.1% 41.6% 45.6% 45.4% 0.0% 0.0%   ROE %   39.0% 34.3% 30.5% 45.2% 46.2% 42.5% 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 %   56.5% 66.2% 41.6% 44.9% 54.4% 61.7% 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, %   -84.9% -61.9% -56.0% 12.1% 56.9% 33.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 44.8% 30.8% 31.2% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15,212.1% 7,154.8% 4.2% 4.7% 8.1% 14.3% 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   1.3 1.6 1.2 0.9 1.0 1.1 0.0 0.0   Current Ratio   2.2 2.7 2.0 1.8 2.8 2.8 0.0 0.0   Cash and cash equivalent   1,816.6 1,428.6 3,196.8 1,304.4 11.1 0.0 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   4,346.4 4,051.2 4,286.6 4,230.8 5,504.9 5,197.9 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  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   153 192 191 254 285 325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   153 192 191 254 280 325 0 0   EBIT / employee   149 173 172 225 256 294 0 0   Net earnings / employee   134 134 128 203 231 253 0 0