Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEMKON ApS

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   2.9% 1.9% 2.8% 3.2% 2.6% 2.3% 15.1% 15.1%   Credit score (0-100)   60 71 58 54 61 60 2 2   Credit rating   BB BBB BB BB BBB BBB B B   Credit limit (kDKK)   0.0 0.3 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)  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   -17.9 -5.2 -8.9 -13.4 -10.7 -3.1 0.0 0.0   EBITDA   -17.9 -5.2 -8.9 -13.4 -10.7 -3.1 0.0 0.0   EBIT   -51.0 -38.3 -21.4 -26.0 -23.2 -15.7 0.0 0.0   Pre-tax profit (PTP)   -82.4 54.1 11.3 16.8 -135.1 34.3 0.0 0.0   Net earnings   -82.4 54.1 11.3 16.8 -135.1 34.3 0.0 0.0   Pre-tax profit without non-rec. items   -82.4 54.1 11.3 16.8 -135 34.3 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   340 307 295 282 269 257 0.0 0.0   Shareholders equity total   1,113 1,113 896 856 664 639 489 489   Interest-bearing liabilities   411 384 484 331 346 328 0.0 0.0   Balance sheet total (assets)   1,543 1,516 1,399 1,197 1,020 978 489 489   Net Debt   -787 -822 -619 -582 -401 -391 -489 -489     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   -17.9 -5.2 -8.9 -13.4 -10.7 -3.1 0.0 0.0   Gross profit growth   2.1% 71.1% -71.9% -51.4% 20.7% 70.8% 0.0% 0.0%   Employees   1 1 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)   1,543 1,516 1,399 1,197 1,020 978 489 489   Balance sheet change%   -9.3% -1.7% -7.7% -14.4% -14.8% -4.2% -49.9% 0.0%   Added value   -17.9 -5.2 -8.9 -13.4 -10.7 -3.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -66 -25 -25 -25 -25 -257 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  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 (%)   285.0% 740.2% 241.2% 193.3% 217.7% 502.7% 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 %   -1.5% 3.9% 1.1% 1.7% -0.7% 5.0% 0.0% 0.0%   ROI %   -1.5% 3.9% 1.1% 1.7% -0.7% 5.0% 0.0% 0.0%   ROE %   -7.0% 4.9% 1.1% 1.9% -17.8% 5.3% 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 %   72.1% 73.4% 64.1% 71.5% 65.1% 65.4% 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, %   4,402.1% 15,907.5% 6,963.1% 4,324.2% 3,763.4% 12,549.1% 0.0% 0.0%   Gearing %   37.0% 34.5% 54.0% 38.6% 52.1% 51.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.8% 1.2% 1.1% 1.1% 37.5% 4.6% 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   24.2 24.3 6.3 22.0 9.0 8.6 0.0 0.0   Current Ratio   24.2 24.3 6.3 22.0 9.0 8.6 0.0 0.0   Cash and cash equivalent   1,198.7 1,206.7 1,102.7 912.5 747.4 719.3 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   108.0 373.4 113.7 18.2 -68.5 -59.6 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   -18 -5 -9 -13 -11 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 -5 -9 -13 -11 -3 0 0   EBIT / employee   -51 -38 -21 -26 -23 -16 0 0   Net earnings / employee   -82 54 11 17 -135 34 0 0