Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECHS AUTO 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.0% 2.1% 2.0% 2.3% 2.5% 2.1% 11.1% 10.9%   Credit score (0-100)   70 68 68 64 61 67 22 22   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.4 0.3 0.5 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,892 2,418 2,784 2,907 2,978 2,685 0.0 0.0   EBITDA   1,112 931 968 956 1,252 1,292 0.0 0.0   EBIT   1,037 853 889 893 1,213 1,263 0.0 0.0   Pre-tax profit (PTP)   956.2 787.7 868.8 929.8 1,222.8 1,320.2 0.0 0.0   Net earnings   745.6 614.3 674.2 721.5 953.7 1,029.7 0.0 0.0   Pre-tax profit without non-rec. items   956 788 869 930 1,223 1,320 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   311 151 176 180 200 740 0.0 0.0   Shareholders equity total   1,638 1,512 1,586 1,708 1,962 2,051 885 885   Interest-bearing liabilities   809 815 47.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,188 3,162 2,506 2,429 2,723 2,893 885 885   Net Debt   691 -1,100 -1,123 -539 -556 -1,167 -885 -885     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,892 2,418 2,784 2,907 2,978 2,685 0.0 0.0   Gross profit growth   -5.4% -16.4% 15.2% 4.4% 2.4% -9.8% -100.0% 0.0%   Employees   5 4 4 4 4 3 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 0.0% -25.0% -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)   3,188 3,162 2,506 2,429 2,723 2,893 885 885   Balance sheet change%   -6.5% -0.8% -20.7% -3.1% 12.1% 6.2% -69.4% 0.0%   Added value   1,111.7 931.5 968.2 955.9 1,275.4 1,291.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   107 -239 -54 -58 -20 510 -740 0   Net sales trend   0.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   35.9% 35.3% 31.9% 30.7% 40.7% 47.0% 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 %   31.5% 26.9% 31.4% 37.8% 47.5% 47.0% 0.0% 0.0%   ROI %   41.3% 35.6% 44.8% 55.8% 66.6% 65.6% 0.0% 0.0%   ROE %   43.1% 39.0% 43.5% 43.8% 52.0% 51.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.4% 47.8% 63.3% 70.3% 72.0% 70.9% 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, %   62.1% -118.1% -116.0% -56.4% -44.4% -90.3% 0.0% 0.0%   Gearing %   49.4% 53.9% 3.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 8.1% 4.6% 15.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 1.3 1.7 2.0 2.7 2.1 0.0 0.0   Current Ratio   1.9 1.8 2.5 3.1 3.3 2.6 0.0 0.0   Cash and cash equivalent   118.2 1,914.6 1,171.2 538.7 556.3 1,166.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,342.0 1,364.8 1,412.9 1,528.7 1,763.2 1,321.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   222 233 242 239 319 431 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   222 233 242 239 313 431 0 0   EBIT / employee   207 213 222 223 303 421 0 0   Net earnings / employee   149 154 169 180 238 343 0 0