Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beringsslagteren 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 2019/9 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   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   3.7% 4.5% 4.8% 4.6% 4.7% 4.6% 12.1% 11.8%   Credit score (0-100)   53 46 43 45 45 46 20 20   Credit rating   BBB 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   4,440 4,101 4,046 4,918 5,065 4,963 0.0 0.0   EBITDA   619 529 336 171 345 234 0.0 0.0   EBIT   234 140 -66.1 -203 -28.8 213 0.0 0.0   Pre-tax profit (PTP)   249.3 159.5 -56.3 -190.8 -20.5 226.7 0.0 0.0   Net earnings   194.4 123.4 -46.0 -149.9 -16.6 176.9 0.0 0.0   Pre-tax profit without non-rec. items   249 160 -56.3 -191 -20.5 227 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   85.2 99.2 87.6 63.9 39.6 19.3 0.0 0.0   Shareholders equity total   1,313 1,436 990 840 824 801 551 551   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,897 3,624 2,870 2,105 2,307 2,050 551 551   Net Debt   -364 -1,087 -847 -360 -628 -440 -551 -551     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,440 4,101 4,046 4,918 5,065 4,963 0.0 0.0   Gross profit growth   14.2% -7.6% -1.4% 21.6% 3.0% -2.0% -100.0% 0.0%   Employees   12 12 13 14 13 13 0 0   Employee growth %   0.0% 0.0% 8.3% 7.7% -7.1% 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)   2,897 3,624 2,870 2,105 2,307 2,050 551 551   Balance sheet change%   3.8% 25.1% -20.8% -26.7% 9.6% -11.1% -73.1% 0.0%   Added value   619.0 528.6 335.5 171.1 345.0 233.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -743 -725 -763 -748 -749 -41 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 1.0 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 (%)   5.3% 3.4% -1.6% -4.1% -0.6% 4.3% 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 %   8.9% 5.0% -1.3% -7.1% -0.6% 10.9% 0.0% 0.0%   ROI %   15.2% 9.9% -2.9% -16.5% -1.6% 29.3% 0.0% 0.0%   ROE %   14.8% 9.0% -3.8% -16.4% -2.0% 21.8% 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 %   45.3% 39.6% 34.5% 39.9% 35.7% 39.1% 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, %   -58.7% -205.6% -252.4% -210.3% -181.7% -188.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.0 1.2 1.1 1.2 1.3 1.4 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.6 1.7 1.8 0.0 0.0   Cash and cash equivalent   363.5 1,086.8 846.8 359.9 627.7 439.7 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   257.0 614.5 500.0 608.3 915.2 926.9 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 2019/9 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   52 44 26 12 27 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 44 26 12 27 18 0 0   EBIT / employee   20 12 -5 -14 -2 16 0 0   Net earnings / employee   16 10 -4 -11 -1 14 0 0