Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FINN BENTZEN ADMINISTRATION ApS 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  2017 2017/9 2018 2018/9 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% 2.2%   Bankruptcy risk   7.9% 14.2% 14.9% 24.6% 19.9% 12.9% 20.4% 17.3%   Credit score (0-100)   33 16 15 3 5 17 4 9   Credit rating   BB BB BB B B BB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   1,281 1,253 201 0 0 0 0 0   Gross profit   1,093 847 192 0.0 0.0 0.0 0.0 0.0   EBITDA   84.0 1.3 -115 -80.8 -6.4 -4.3 0.0 0.0   EBIT   84.0 1.3 -115 -80.8 -6.4 -4.3 0.0 0.0   Pre-tax profit (PTP)   84.0 1.3 -115.2 -80.8 -6.5 -4.6 0.0 0.0   Net earnings   84.0 1.3 -88.8 -80.8 -6.5 -4.6 0.0 0.0   Pre-tax profit without non-rec. items   84.0 1.3 -115 -80.8 -6.5 -4.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 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 0.0 0.0 0.0 0.0   Shareholders equity total   207 208 120 38.7 32.2 27.6 -247 -247   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 247 247   Balance sheet total (assets)   614 477 234 38.7 32.2 261 0.0 0.0   Net Debt   -166 -170 -79.4 -38.7 -32.2 -261 247 247     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   1,281 1,253 201 0 0 0 0 0   Net sales growth   178.3% -2.2% -83.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,093 847 192 0.0 0.0 0.0 0.0 0.0   Gross profit growth   137.4% -22.5% -77.4% -100.0% 0.0% 0.0% 0.0% 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)   614 477 234 39 32 261 0 0   Balance sheet change%   13.7% -22.2% -51.1% -83.4% -16.8% 711.3% -100.0% 0.0%   Added value   84.0 1.3 -115.1 -80.8 -6.4 -4.3 0.0 0.0   Added value %   6.6% 0.1% -57.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A EBITDA %   6.6% 0.1% -57.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   6.6% 0.1% -57.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   7.7% 0.2% -60.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   6.6% 0.1% -44.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.6% 0.1% -44.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.6% 0.1% -57.2% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.6% 0.2% -32.4% -59.4% -18.1% -2.9% 0.0% 0.0%   ROI %   50.9% 0.6% -70.2% -102.2% -18.1% -14.3% 0.0% 0.0%   ROE %   50.9% 0.6% -54.2% -102.2% -18.3% -15.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   33.7% 43.6% 51.2% 100.0% 100.0% 10.6% -100.0% -100.0%   Relative indebtedness %   31.7% 21.5% 56.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   18.8% 7.9% 17.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -198.0% -12,952.5% 69.0% 47.9% 500.5% 6,102.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.2 1.3 1.0 0.0 0.0 1.1 0.0 0.0   Current Ratio   1.5 1.8 2.0 0.0 0.0 1.1 0.0 0.0   Cash and cash equivalent   166.3 170.1 79.4 38.7 32.2 261.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Trade debtors turnover (days)   72.0 0.0 6.1 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 1,388.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   47.9% 38.1% 115.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   207.0 208.3 119.5 38.7 32.2 27.6 -123.7 -123.7   Net working capital %   16.2% 16.6% 59.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 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 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