Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B4-DESIGN 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  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0%   Bankruptcy risk   0.0% 0.0% 6.4% 6.3% 5.4% 16.4% 24.0% 19.6%   Credit score (0-100)   0 0 38 37 40 10 2 6   Credit rating   N/A N/A BBB BBB BBB BB B B   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)  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 800 677 931 175 0.0 0.0   EBITDA   0.0 0.0 213 201 206 75.2 0.0 0.0   EBIT   0.0 0.0 213 201 167 61.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 212.9 199.2 167.5 63.2 0.0 0.0   Net earnings   0.0 0.0 161.9 154.9 127.5 47.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 213 199 168 63.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 300 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 212 217 194 102 1.8 1.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 10.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 416 540 652 187 1.8 1.8   Net Debt   0.0 0.0 -238 -292 -157 -149 -1.8 -1.8     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   0.0 0.0 800 677 931 175 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -15.5% 37.6% -81.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 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)   0 0 416 540 652 187 2 2   Balance sheet change%   0.0% 0.0% 0.0% 29.8% 20.8% -71.4% -99.1% 0.0%   Added value   0.0 0.0 212.9 200.6 166.5 61.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 261 -314 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   0.0% 0.0% 26.6% 29.6% 17.9% 35.3% 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 %   0.0% 0.0% 51.2% 42.0% 28.3% 15.3% 0.0% 0.0%   ROI %   0.0% 0.0% 98.9% 91.7% 77.7% 39.1% 0.0% 0.0%   ROE %   0.0% 0.0% 76.4% 72.3% 62.0% 32.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 51.0% 40.2% 29.8% 54.5% 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, %   0.0% 0.0% -111.6% -145.5% -75.9% -198.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 10.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 17.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 2.1 1.7 0.8 2.3 0.0 0.0   Current Ratio   0.0 0.0 2.1 1.7 0.8 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 237.7 292.0 156.5 159.4 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   0.0 0.0 215.2 222.5 -88.8 106.2 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  2017 N/A 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 213 201 167 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 213 201 206 75 0 0   EBIT / employee   0 0 213 201 167 62 0 0   Net earnings / employee   0 0 162 155 128 47 0 0